Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.1% first-year return on $216k initial cash invested.
-24.1%
Cash On Cash
1.17%
Cap Rate
0.19
DSCR
$2,990
Rent
-$4,338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1028k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$206k
Closing costs
1%
$10,284
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,990
Total Expenses
$7,328
Mortgage P&I
173%
$5,187
Property Taxes
27%
$810
Home Insurance
12%
$368
HOA
6%
$185
Property Management
10%
$299
CapEx
5%
$150
Vacancy
6%
$179
Maintenance
5%
$150
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1550 Summerhill Ln, Lincoln, CA 95648 | $3,995 | 2 | 3 | 2955 | 1.4 mi |
869 Mossy Ridge Ln, Lincoln, CA 95648 | $2,495 | 2 | 2 | 1886 | 1 mi |
1542 Sweet Juliet Ln, Lincoln, CA 95648 | $2,795 | 2 | 2 | 1823 | 1.1 mi |
1775 Starview Ln, Lincoln, CA 95648 | $2,995 | 2 | 2 | 1791 | 0.9 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