Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.64% first-year return on $196k initial cash invested.
-22.64%
Cash On Cash
1.2%
Cap Rate
0.21
DSCR
$2,420
Rent
-$3,703
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$935k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$187k
Closing costs
1%
$9,347
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,420
Total Expenses
$6,123
Mortgage P&I
186%
$4,513
Property Taxes
16%
$382
Home Insurance
14%
$341
HOA
11%
$258
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
Apollo Ln, Copperopolis, CA 95228 | $2,700 | 4 | 2.5 | 3050 | 0.2 mi |
709 Arbona Cir N, Sonora, CA 95370 | $2,800 | 4 | 4 | 2741 | 12.3 mi |
6245 Bluff View Dr, Copperopolis, CA 95228 | $2,300 | 3 | 2 | 0.3 mi | |
321 Duchess Dr, Copperopolis, CA 95228 | $2,500 | 3 | 2.5 | 2179 | 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
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality