Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.66% first-year return on $63,924 initial cash invested.
-11.66%
Cash On Cash
3.72%
Cap Rate
0.64
DSCR
$1,760
Rent
-$621
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,924
Downpayment
20%
$60,880
Closing costs
1%
$3,044
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,760
Total Expenses
$2,381
Mortgage P&I
84%
$1,476
Property Taxes
19%
$342
Home Insurance
6%
$105
HOA
0%
$0
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3461 Ashley Ave, Oroville, CA 95966 | $1,695 | 3 | 1 | 1199 | 0 mi |
2510 Yard St, Oroville, CA 95966 | $1,750 | 3 | 1 | 1154 | 0.6 mi |
2031 Campbell Ave, Oroville, CA 95966 | $1,800 | 3 | 1 | 1300 | 0.1 mi |
4559 Ve Ave, Oroville, CA 95966 | $1,600 | 3 | 1 | 1144 | 1.8 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