Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.12% first-year return on $333k initial cash invested.
-21.12%
Cash On Cash
1.71%
Cap Rate
0.29
DSCR
$4,980
Rent
-$5,870
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1588k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$333k
Downpayment
20%
$318k
Closing costs
1%
$15,880
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,980
Total Expenses
$10,850
Mortgage P&I
158%
$7,882
Property Taxes
22%
$1,117
Home Insurance
11%
$556
HOA
0%
$0
Property Management
10%
$498
CapEx
5%
$249
Vacancy
6%
$299
Maintenance
5%
$249
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
313 N Eldorado St, San Mateo, CA 94401 | $6,800 | 4 | 2.5 | 1973 | 0 mi |
616 N Claremont St, San Mateo, CA 94401 | $4,950 | 3 | 2 | 1750 | 0.3 mi |
1418 Bradley Ct, San Mateo, CA 94401 | $4,750 | 3 | 2 | 1660 | 0.8 mi |
126 Dartmouth Rd, San Mateo, CA 94402 | $5,800 | 3 | 2 | 1600 | 1 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