Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.96% first-year return on $25,907 initial cash invested.
-19.96%
Cash On Cash
7.02%
Cap Rate
0.95
DSCR
$5,260
Rent
-$431
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,260 income − $5,691 expenses = $431 out of pocket
Investment Breakdown
|
Purchase Price
$576k
Downpayment
4.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,907
Downpayment
4%
$20,150
Closing costs
1%
$5,757
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,260
Total Expenses
$5,691
Mortgage P&I
67%
$3,536
Property Taxes
11%
$585
Home Insurance
4%
$202
HOA
0%
$0
Property Management
10%
$526
CapEx
5%
$263
Vacancy
6%
$316
Maintenance
5%
$263
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3107 Filbert St, Oakland, CA 94608 | $2,700 | 2 | 1 | 936 | 0.2 mi |
3105 Filbert St, Oakland, CA 94608 | $2,800 | 2 | 1 | 936 | 0.2 mi |
685 37th St, Unit 687, Oakland, CA 94609 | $2,595 | 2 | 1 | 921 | 0.6 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