Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.21% first-year return on $303k initial cash invested.
-23.21%
Cash On Cash
1.43%
Cap Rate
0.23
DSCR
$4,380
Rent
-$5,865
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1444k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$303k
Downpayment
20%
$289k
Closing costs
1%
$14,439
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,380
Total Expenses
$10,245
Mortgage P&I
168%
$7,364
Property Taxes
30%
$1,326
Home Insurance
10%
$416
HOA
0%
$0
Property Management
10%
$438
CapEx
5%
$219
Vacancy
6%
$263
Maintenance
5%
$219
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1504 Sharon Pl, San Mateo, CA 94401 | $4,750 | 3 | 2 | 1160 | 0.8 mi |
226 N Kingston St, San Mateo, CA 94401 | $2,050 | 3 | 2 | 1420 | 0.5 mi |
126 Dartmouth Rd, San Mateo, CA 94402 | $5,800 | 3 | 2 | 1600 | 1 mi |
616 N Claremont St, San Mateo, CA 94401 | $4,950 | 3 | 2 | 1750 | 0.3 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