Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.85% first-year return on $155k initial cash invested.
-18.85%
Cash On Cash
2.29%
Cap Rate
0.38
DSCR
$2,970
Rent
-$2,428
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$736k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$147k
Closing costs
1%
$7,360
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,970
Total Expenses
$5,398
Mortgage P&I
124%
$3,682
Property Taxes
23%
$687
Home Insurance
9%
$258
HOA
0%
$0
Property Management
10%
$297
CapEx
5%
$148
Vacancy
6%
$178
Maintenance
5%
$148
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1326 Arundel Ct, Lodi, CA 95242 | $2,895 | 4 | 2 | 1831 | 1.3 mi |
3034 Carrousel St, Lodi, CA 95242 | $3,500 | 4 | 2.5 | 2551 | 1.5 mi |
1020 S Church St, Lodi, CA 95240 | $3,300 | 4 | 2 | 1937 | 2.2 mi |
140 Labrusca Dr, Lodi, CA 95240 | $3,650 | 4 | 2.5 | 2550 | 2.3 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