Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.65% first-year return on $290k initial cash invested.
-22.65%
Cash On Cash
1.39%
Cap Rate
0.23
DSCR
$5,090
Rent
-$5,475
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1382k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$290k
Downpayment
20%
$276k
Closing costs
1%
$13,815
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,090
Total Expenses
$10,565
Mortgage P&I
134%
$6,819
Property Taxes
25%
$1,252
Home Insurance
10%
$497
HOA
13%
$675
Property Management
10%
$509
CapEx
5%
$254
Vacancy
6%
$305
Maintenance
5%
$254
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
25440 John Steinbeck Trl, Salinas, CA 93908 | $6,100 | 3 | 3 | 2744 | 0.2 mi |
9563 Oak Ct, Carmel, CA 93923 | $7,500 | 3 | 3 | 2600 | 5.1 mi |
89 Robley Rd, Salinas, CA 93908 | $5,500 | 3 | 3 | 3735 | 0.7 mi |
24345 Paseo Privado, Salinas, CA 93908 | $7,500 | 4 | 3.5 | 2698 | 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