Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.84% first-year return on $189k initial cash invested.
-15.84%
Cash On Cash
2.9%
Cap Rate
0.49
DSCR
$4,310
Rent
-$2,492
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$180k
Closing costs
1%
$8,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,310
Total Expenses
$6,802
Mortgage P&I
103%
$4,451
Property Taxes
21%
$914
Home Insurance
7%
$315
HOA
0%
$0
Property Management
10%
$431
CapEx
5%
$216
Vacancy
6%
$259
Maintenance
5%
$216
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3976 Clara Lee Ln, Castro Valley, CA 94546 | $4,025 | 4 | 2.5 | 1755 | 1.4 mi |
16233 San Remo Dr, San Leandro, CA 94578 | $7,100 | 4 | 3 | 2086 | 0.7 mi |
16669 Selby Dr, Castro Valley, CA 94578 | $4,000 | 4 | 2 | 1728 | 0.3 mi |
3979 Clara Lee Ln, Castro Valley, CA 94546 | $4,050 | 4 | 2.5 | 1787 | 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