Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.19% first-year return on $286k initial cash invested.
-21.19%
Cash On Cash
1.87%
Cap Rate
0.3
DSCR
$4,460
Rent
-$5,051
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1362k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$272k
Closing costs
1%
$13,618
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,460
Total Expenses
$9,511
Mortgage P&I
156%
$6,946
Property Taxes
21%
$917
Home Insurance
10%
$437
HOA
1%
$51
Property Management
10%
$446
CapEx
5%
$223
Vacancy
6%
$268
Maintenance
5%
$223
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3807 Clear Rdg, Santa Rosa, CA 95404 | $6,725 | 3 | 3.5 | 2968 | 0.9 mi |
3626 Aaron Dr, Santa Rosa, CA 95404 | $3,750 | 3 | 3 | 1 mi | |
3231 Cobblestone Dr, Santa Rosa, CA 95404 | $3,500 | 3 | 2.5 | 2554 | 0.8 mi |
3571 Fir Hollow Ct, Santa Rosa, CA 95403 | $4,000 | 3 | 2.5 | 2500 | 1.7 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