Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.94% first-year return on $357k initial cash invested.
-15.94%
Cash On Cash
2.9%
Cap Rate
0.48
DSCR
$6,070
Rent
-$4,743
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1700k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$357k
Downpayment
20%
$340k
Closing costs
1%
$17,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,070
Total Expenses
$10,813
Mortgage P&I
141%
$8,552
Property Taxes
1%
$85
Home Insurance
10%
$595
HOA
0%
$2
Property Management
10%
$607
CapEx
5%
$304
Vacancy
6%
$364
Maintenance
5%
$304
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
20 Woodhaven Ct, San Francisco, CA 94131 | $5,250 | 3 | 2 | 1275 | 0.5 mi |
160 Devonshire Way, San Francisco, CA 94131 | $4,900 | 3 | 2 | 1275 | 0.5 mi |
343 Panorama Dr, San Francisco, CA 94131 | $5,750 | 3 | 2 | 1356 | 0 mi |
231 Marietta Dr, San Francisco, CA 94127 | $6,090 | 3 | 2 | 1400 | 0.8 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