Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.42% first-year return on $238k initial cash invested.
-18.42%
Cash On Cash
2.21%
Cap Rate
0.38
DSCR
$4,720
Rent
-$3,653
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1134k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$227k
Closing costs
1%
$11,335
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,720
Total Expenses
$8,373
Mortgage P&I
117%
$5,505
Property Taxes
26%
$1,215
Home Insurance
9%
$418
HOA
0%
$8
Property Management
10%
$472
CapEx
5%
$236
Vacancy
6%
$283
Maintenance
5%
$236
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5032 Kearney Ave, Oakland, CA 94602 | $4,200 | 3 | 3 | 2062 | 1.7 mi |
3407 Pierson St, Oakland, CA 94619 | $4,395 | 3 | 3 | 2142 | 1.5 mi |
3325 Brunell Dr, Oakland, CA 94602 | $5,600 | 3 | 3 | 2472 | 0.9 mi |
4518 Mattis Ct, Oakland, CA 94619 | $3,900 | 3 | 2.5 | 2237 | 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