Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.6% first-year return on $222k initial cash invested.
-20.6%
Cash On Cash
1.89%
Cap Rate
0.31
DSCR
$3,410
Rent
-$3,806
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1056k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$211k
Closing costs
1%
$10,558
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,410
Total Expenses
$7,216
Mortgage P&I
155%
$5,296
Property Taxes
20%
$666
Home Insurance
11%
$368
HOA
0%
$0
Property Management
10%
$341
CapEx
5%
$170
Vacancy
6%
$205
Maintenance
5%
$170
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
825 Morton Way, Folsom, CA 95630 | $3,295 | 4 | 3 | 2497 | 0.7 mi |
1126 Halidon Way, Folsom, CA 95630 | $3,695 | 4 | 3 | 2279 | 0.5 mi |
996 Francis Ct, Folsom, CA 95630 | $3,350 | 4 | 3 | 2231 | 0.4 mi |
112 Woodsmoke Dr, Folsom, CA 95630 | $5,500 | 4 | 3 | 3380 | 0.4 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