Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.94% first-year return on $104k initial cash invested.
-7.94%
Cash On Cash
4.56%
Cap Rate
0.78
DSCR
$3,210
Rent
-$688
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$99,000
Closing costs
1%
$4,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,210
Total Expenses
$3,898
Mortgage P&I
75%
$2,408
Property Taxes
15%
$483
Home Insurance
5%
$173
HOA
0%
$0
Property Management
10%
$321
CapEx
5%
$160
Vacancy
6%
$193
Maintenance
5%
$160
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4931 17th St, Unit 4937, San Francisco, CA 94117 | $2,500 | 1 | 1 | 675 | 0.1 mi |
28 Twin Peaks Blvd, San Francisco, CA 94114 | $3,200 | 1 | 1 | 0.3 mi | |
312 Upper Ter, Apt 1, San Francisco, CA 94117 | $4,200 | 1 | 1 | 0.3 mi | |
4479 17th St, San Francisco, CA 94114 | $3,395 | 1 | 1 | 0.4 mi | |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality