Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16% first-year return on $124k initial cash invested.
-16%
Cash On Cash
2.92%
Cap Rate
0.49
DSCR
$2,740
Rent
-$1,652
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$590k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$118k
Closing costs
1%
$5,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,740
Total Expenses
$4,392
Mortgage P&I
108%
$2,952
Property Taxes
19%
$522
Home Insurance
8%
$206
HOA
0%
$0
Property Management
10%
$274
CapEx
5%
$137
Vacancy
6%
$164
Maintenance
5%
$137
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1224 Crossroads Dr, Tracy, CA 95377 | $2,650 | 3 | 3 | 2051 | 0.1 mi |
1636 Green Springs Ct, Tracy, CA 95377 | $3,050 | 3 | 3 | 2204 | 0.2 mi |
1401 Bernard Phelan Ave, Tracy, CA 95377 | $3,050 | 3 | 2.5 | 1989 | 0.3 mi |
2155 Jenni Ln, Tracy, CA 95377 | $2,550 | 3 | 2.5 | 2008 | 0.5 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