Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.44% first-year return on $197k initial cash invested.
-9.44%
Cash On Cash
4.12%
Cap Rate
0.71
DSCR
$4,810
Rent
-$1,550
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$938k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$188k
Closing costs
1%
$9,380
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,810
Total Expenses
$6,360
Mortgage P&I
94%
$4,531
Property Taxes
5%
$251
Home Insurance
7%
$328
HOA
0%
$0
Property Management
10%
$481
CapEx
5%
$240
Vacancy
6%
$289
Maintenance
5%
$240
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
42 Oakcrest Dr, San Rafael, CA 94903 | $5,000 | 3 | 2 | 1660 | 0.9 mi |
49 Cushing Ave, San Rafael, CA 94903 | $5,500 | 3 | 2 | 1599 | 0.7 mi |
16 Lowell Ave, San Rafael, CA 94903 | $4,500 | 3 | 2 | 1500 | 0.7 mi |
3 Le Claire Ct, San Rafael, CA 94903 | $4,800 | 3 | 2 | 1526 | 1.4 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