Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.94% first-year return on $57,519 initial cash invested.
0.94%
Cash On Cash
6.73%
Cap Rate
1.11
DSCR
$2,180
Rent
$45
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,180 income − $2,135 expenses = $45 cash flow
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,519
Downpayment
20%
$54,780
Closing costs
1%
$2,739
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,180
Total Expenses
$2,135
Mortgage P&I
63%
$1,381
Property Taxes
4%
$91
Home Insurance
4%
$96
HOA
0%
$0
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4508 E Illinois Ave, Fresno, CA 93702 | $1,325 | 3 | 2 | 1395 | 0.4 mi |
3804 E Kerckhoff Ave, Fresno, CA 93702 | $2,400 | 3 | 2 | 1354 | 1 mi |
4951 E Fillmore Ave, Fresno, CA 93727 | $2,150 | 3 | 2 | 1318 | 0.8 mi |
5183 E Lowe Ave, Fresno, CA 93727 | $2,300 | 3 | 2 | 1300 | 1.5 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