Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.55% first-year return on $161k initial cash invested.
-20.55%
Cash On Cash
1.77%
Cap Rate
0.3
DSCR
$2,620
Rent
-$2,765
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$769k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$154k
Closing costs
1%
$7,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,620
Total Expenses
$5,385
Mortgage P&I
144%
$3,767
Property Taxes
26%
$668
Home Insurance
10%
$269
HOA
0%
$0
Property Management
10%
$262
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4208 Oak Knoll Dr, Carmichael, CA 95608 | $2,750 | 3 | 2 | 1681 | 1.1 mi |
3736 Orangerie Way, Carmichael, CA 95608 | $3,050 | 3 | 2 | 1502 | 0.4 mi |
3316 Oak Stream Ct, Carmichael, CA 95608 | $2,495 | 3 | 2 | 1612 | 1.5 mi |
4640 Plantation Dr, Fair Oaks, CA 95628 | $2,595 | 3 | 2 | 1583 | 1.5 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