Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.63% first-year return on $189k initial cash invested.
-27.63%
Cash On Cash
0.21%
Cap Rate
0.04
DSCR
$2,910
Rent
-$4,344
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$898k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$180k
Closing costs
1%
$8,983
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,910
Total Expenses
$7,254
Mortgage P&I
150%
$4,353
Property Taxes
62%
$1,812
Home Insurance
11%
$331
HOA
0%
$0
Property Management
10%
$291
CapEx
5%
$146
Vacancy
6%
$175
Maintenance
5%
$146
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3308 Mayberry St, Lathrop, CA 95330 | $3,100 | 3 | 3 | 2095 | 0.4 mi |
2878 Irish Meadow Way, Lathrop, CA 95330 | $2,995 | 3 | 2.5 | 2268 | 0.1 mi |
16722 Victorian Trl, Lathrop, CA 95330 | $2,595 | 3 | 3 | 2279 | 2 mi |
1868 Hartford Ct, Lathrop, CA 95330 | $3,400 | 3 | 3 | 2129 | 1.4 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