Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22% first-year return on $280k initial cash invested.
-22%
Cash On Cash
1.37%
Cap Rate
0.24
DSCR
$4,400
Rent
-$5,129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1332k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$280k
Downpayment
20%
$266k
Closing costs
1%
$13,323
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,400
Total Expenses
$9,529
Mortgage P&I
146%
$6,435
Property Taxes
30%
$1,310
Home Insurance
10%
$451
HOA
4%
$189
Property Management
10%
$440
CapEx
5%
$220
Vacancy
6%
$264
Maintenance
5%
$220
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4625 Grafton St, Dublin, CA 94568 | $4,195 | 4 | 3.5 | 2137 | 0.1 mi |
4287 Loyalton Rd, Dublin, CA 94568 | $4,600 | 4 | 3.5 | 2025 | 1.1 mi |
2008 Confidence Way, Dublin, CA 94568 | $4,275 | 4 | 3.5 | 2100 | 1.1 mi |
2318 Carbondale Way, Dublin, CA 94568 | $4,000 | 4 | 4 | 2447 | 0.9 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