Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.94% first-year return on $525k initial cash invested.
-24.94%
Cash On Cash
0.82%
Cap Rate
0.14
DSCR
$6,210
Rent
-$10,906
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2499k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$525k
Downpayment
20%
$500k
Closing costs
1%
$24,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,210
Total Expenses
$17,116
Mortgage P&I
198%
$12,308
Property Taxes
37%
$2,319
Home Insurance
14%
$875
HOA
0%
$0
Property Management
10%
$621
CapEx
5%
$310
Vacancy
6%
$373
Maintenance
5%
$310
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1957 James Pl, San Jose, CA 95125 | $7,900 | 4 | 3.5 | 3125 | 0.8 mi |
1930 Hicks Ave, San Jose, CA 95125 | $6,695 | 4 | 3.5 | 2800 | 0.7 mi |
3030 Canoas Creek Ct, San Jose, CA 95136 | $5,250 | 4 | 3.5 | 2554 | 1.4 mi |
1135 Pine Ave, San Jose, CA 95125 | $8,000 | 4 | 3 | 2474 | 1.1 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