Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.85% first-year return on $312k initial cash invested.
-11.85%
Cash On Cash
3.62%
Cap Rate
0.62
DSCR
$6,710
Rent
-$3,082
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1486k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$312k
Downpayment
20%
$297k
Closing costs
1%
$14,860
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,710
Total Expenses
$9,792
Mortgage P&I
108%
$7,233
Property Taxes
6%
$400
Home Insurance
6%
$413
HOA
0%
$0
Property Management
10%
$671
CapEx
5%
$336
Vacancy
6%
$403
Maintenance
5%
$336
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
804 Avalon Ave, San Francisco, CA 94112 | $5,900 | 3 | 2 | 1800 | 0.7 mi |
79 Coleridge St, San Francisco, CA 94110 | $9,750 | 3 | 2 | 1850 | 0.7 mi |
112 Baden St, San Francisco, CA 94131 | $6,700 | 3 | 2 | 1578 | 0.9 mi |
8 Lundys Ln, San Francisco, CA 94110 | $6,700 | 3 | 2 | 1569 | 0.8 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