Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.77% first-year return on $151k initial cash invested.
-10.77%
Cash On Cash
3.88%
Cap Rate
0.66
DSCR
$3,360
Rent
-$1,355
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$719k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$144k
Closing costs
1%
$7,190
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,360
Total Expenses
$4,715
Mortgage P&I
104%
$3,511
Property Taxes
2%
$78
Home Insurance
8%
$252
HOA
0%
$0
Property Management
10%
$336
CapEx
5%
$168
Vacancy
6%
$202
Maintenance
5%
$168
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
744 Atherton Cir, Salinas, CA 93906 | $3,800 | 3 | 2 | 1329 | 1.7 mi |
304 Bush St, Salinas, CA 93907 | $3,795 | 3 | 2 | 1533 | 1.1 mi |
1 Van Ness Cir, Salinas, CA 93907 | $3,395 | 3 | 2 | 1234 | 1.1 mi |
15665 Jennifer Ct, Salinas, CA 93907 | $3,600 | 3 | 2 | 1584 | 0.9 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