Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.78% first-year return on $374k initial cash invested.
-26.78%
Cash On Cash
0.69%
Cap Rate
0.11
DSCR
$4,400
Rent
-$8,337
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1779k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$374k
Downpayment
20%
$356k
Closing costs
1%
$17,789
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,400
Total Expenses
$12,737
Mortgage P&I
208%
$9,133
Property Taxes
42%
$1,830
Home Insurance
14%
$630
HOA
0%
$0
Property Management
10%
$440
CapEx
5%
$220
Vacancy
6%
$264
Maintenance
5%
$220
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1554 Gilbert Pl, Fremont, CA 94536 | $4,950 | 4 | 3 | 2206 | 0.6 mi |
1688 Riverwalk Dr, Fremont, CA 94536 | $4,795 | 4 | 3 | 2092 | 0.6 mi |
3088 Reynolds Ct, Fremont, CA 94536 | $4,590 | 4 | 3 | 1980 | 0.8 mi |
37311 Portico Ter, Fremont, CA 94536 | $4,150 | 4 | 3 | 1911 | 1 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