Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.04% first-year return on $195k initial cash invested.
-21.04%
Cash On Cash
1.69%
Cap Rate
0.29
DSCR
$3,430
Rent
-$3,420
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$929k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$186k
Closing costs
1%
$9,289
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,430
Total Expenses
$6,850
Mortgage P&I
133%
$4,554
Property Taxes
31%
$1,071
Home Insurance
10%
$332
HOA
0%
$0
Property Management
10%
$343
CapEx
5%
$172
Vacancy
6%
$206
Maintenance
5%
$172
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4684 Flagstaff Dr, Folsom, CA 95630 | $3,500 | 4 | 3 | 2900 | 0.1 mi |
4656 Streambed Dr, Folsom, CA 95630 | $3,700 | 4 | 3 | 2808 | 0.2 mi |
4861 Conelly Cir, Folsom, CA 95630 | $3,000 | 4 | 3 | 2500 | 0.2 mi |
4328 Needlegrass Dr, Folsom, CA 95630 | $3,375 | 4 | 3 | 2486 | 0.5 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