Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.91% first-year return on $440k initial cash invested.
-17.91%
Cash On Cash
2.39%
Cap Rate
0.4
DSCR
$6,710
Rent
-$6,567
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2095k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$440k
Downpayment
20%
$419k
Closing costs
1%
$20,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,710
Total Expenses
$13,277
Mortgage P&I
155%
$10,399
Property Taxes
6%
$399
Home Insurance
11%
$733
HOA
0%
$0
Property Management
10%
$671
CapEx
5%
$336
Vacancy
6%
$403
Maintenance
5%
$336
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1815 Randall Rd, San Mateo, CA 94402 | $6,000 | 4 | 2 | 1815 | 0.8 mi |
1956 Parrott Dr, San Mateo, CA 94402 | $6,500 | 4 | 2 | 1840 | 1.1 mi |
4009 Kingridge Dr, San Mateo, CA 94403 | $6,750 | 4 | 3 | 1960 | 0.7 mi |
1406 Cedarwood Dr, San Mateo, CA 94403 | $6,850 | 4 | 2.5 | 2440 | 0.4 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