Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.82% first-year return on $209k initial cash invested.
-12.82%
Cash On Cash
3.63%
Cap Rate
0.61
DSCR
$5,620
Rent
-$2,233
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$995k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$199k
Closing costs
1%
$9,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,620
Total Expenses
$7,853
Mortgage P&I
88%
$4,959
Property Taxes
19%
$1,085
Home Insurance
6%
$348
HOA
0%
$0
Property Management
10%
$562
CapEx
5%
$281
Vacancy
6%
$337
Maintenance
5%
$281
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
760 Paris St, San Francisco, CA 94112 | $4,995 | 3 | 2 | 1631 | 0.5 mi |
112 Baden St, San Francisco, CA 94131 | $6,700 | 3 | 2 | 1578 | 0.6 mi |
238 Naglee Ave, San Francisco, CA 94112 | $4,900 | 3 | 2 | 1668 | 1 mi |
420 Miramar Ave, San Francisco, CA 94112 | $5,795 | 3 | 2 | 1604 | 1.3 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