Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.96% first-year return on $293k initial cash invested.
-12.96%
Cash On Cash
3.33%
Cap Rate
0.57
DSCR
$6,010
Rent
-$3,169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1397k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$293k
Downpayment
20%
$279k
Closing costs
1%
$13,970
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,010
Total Expenses
$9,179
Mortgage P&I
112%
$6,745
Property Taxes
6%
$383
Home Insurance
8%
$489
HOA
0%
$0
Property Management
10%
$601
CapEx
5%
$300
Vacancy
6%
$361
Maintenance
5%
$300
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
105 Mabuhay Way, Daly City, CA 94014 | $5,800 | 4 | 4 | 1630 | 1.9 mi |
200 Darien Way, San Francisco, CA 94127 | $7,500 | 4 | 4 | 2332 | 2.5 mi |
185 Margaret Ave, San Francisco, CA 94112 | $4,800 | 4 | 3 | 1835 | 2.5 mi |
2546 35th Ave, San Francisco, CA 94116 | $8,950 | 4 | 4 | 2400 | 2.6 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