Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.69% first-year return on $242k initial cash invested.
-20.69%
Cash On Cash
1.8%
Cap Rate
0.3
DSCR
$4,300
Rent
-$4,164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1150k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$230k
Closing costs
1%
$11,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,300
Total Expenses
$8,464
Mortgage P&I
132%
$5,676
Property Taxes
29%
$1,268
Home Insurance
9%
$402
HOA
0%
$0
Property Management
10%
$430
CapEx
5%
$215
Vacancy
6%
$258
Maintenance
5%
$215
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
328 Smith Dr, Petaluma, CA 94952 | $4,200 | 4 | 3 | 2168 | 0.3 mi |
160 Clearview Ct, Petaluma, CA 94952 | $4,500 | 4 | 3 | 2100 | 0.2 mi |
1746 Guadalupe St, Petaluma, CA 94952 | $4,300 | 4 | 3 | 2400 | 1.2 mi |
2148 Falcon Ridge Dr, Petaluma, CA 94954 | $4,495 | 4 | 3 | 2330 | 2.8 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