Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.33% first-year return on $173k initial cash invested.
-13.33%
Cash On Cash
3.56%
Cap Rate
0.59
DSCR
$4,570
Rent
-$1,924
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,570 income − $6,494 expenses = $1,924 out of pocket
Investment Breakdown
|
Purchase Price
$825k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$165k
Closing costs
1%
$8,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,570
Total Expenses
$6,494
Mortgage P&I
91%
$4,142
Property Taxes
19%
$876
Home Insurance
6%
$289
HOA
0%
$0
Property Management
10%
$457
CapEx
5%
$228
Vacancy
6%
$274
Maintenance
5%
$228
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
133 Lanktree Ln, Boulder Creek, CA 95006 | $4,500 | 4 | 2 | 1400 | 0.9 mi |
13818 Bear Creek Rd, Boulder Creek, CA 95006 | $4,500 | 4 | 3 | 1752 | 0.8 mi |
155 Estates Dr, Ben Lomond, CA 95005 | $2,500 | 4 | 2 | 1443 | 3.2 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