Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.13% first-year return on $858k initial cash invested.
-28.13%
Cash On Cash
0.16%
Cap Rate
0.03
DSCR
$6,450
Rent
-$20,115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$4087k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$858k
Downpayment
20%
$817k
Closing costs
1%
$40,868
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,450
Total Expenses
$26,565
Mortgage P&I
316%
$20,352
Property Taxes
52%
$3,349
Home Insurance
18%
$1,188
HOA
0%
$0
Property Management
10%
$645
CapEx
5%
$322
Vacancy
6%
$387
Maintenance
5%
$322
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1445 Greenwich St, # 1445/101, San Francisco, CA 94109 | $4,095 | 2 | 2 | 0.3 mi | |
1445 Greenwich St, # 1445/308, San Francisco, CA 94109 | $4,295 | 2 | 2 | 0.3 mi | |
1755A Chestnut St, San Francisco, CA 94123 | $4,000 | 2 | 1 | 0.3 mi | |
1000 Chestnut St, San Francisco, CA 94109 | $7,008 | 3 | 3 | 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