Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.41% first-year return on $291k initial cash invested.
-23.41%
Cash On Cash
1.47%
Cap Rate
0.24
DSCR
$4,230
Rent
-$5,675
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1385k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$277k
Closing costs
1%
$13,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,230
Total Expenses
$9,905
Mortgage P&I
169%
$7,155
Property Taxes
28%
$1,164
Home Insurance
11%
$485
HOA
0%
$0
Property Management
10%
$423
CapEx
5%
$212
Vacancy
6%
$254
Maintenance
5%
$212
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3412 Covey Ct, Napa, CA 94558 | $5,950 | 4 | 3 | 2128 | 0.1 mi |
3489 Westminster Way, Napa, CA 94558 | $5,000 | 4 | 3 | 2254 | 0.2 mi |
3518 Twin Oaks Ct, Napa, CA 94558 | $3,850 | 4 | 2.5 | 1989 | 0.6 mi |
2325 Roberto St, Napa, CA 94558 | $3,795 | 4 | 3 | 1853 | 1.2 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