Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.76% first-year return on $436k initial cash invested.
-26.76%
Cash On Cash
0.42%
Cap Rate
0.07
DSCR
$4,370
Rent
-$9,716
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2075k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$436k
Downpayment
20%
$415k
Closing costs
1%
$20,746
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,370
Total Expenses
$14,086
Mortgage P&I
234%
$10,218
Property Taxes
47%
$2,033
Home Insurance
16%
$700
HOA
0%
$0
Property Management
10%
$437
CapEx
5%
$218
Vacancy
6%
$262
Maintenance
5%
$218
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4435 Romilly Way, Fremont, CA 94536 | $3,990 | 4 | 2 | 1877 | 0.9 mi |
35980 Blair Pl, Fremont, CA 94536 | $4,300 | 4 | 2 | 1703 | 0.3 mi |
3019 Paine Ct, Fremont, CA 94555 | $4,750 | 4 | 2 | 1710 | 1.2 mi |
5024 Winsford Ct, Newark, CA 94560 | $5,295 | 4 | 2 | 1707 | 1.4 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