Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.22% first-year return on $167k initial cash invested.
-13.22%
Cash On Cash
3.32%
Cap Rate
0.57
DSCR
$3,570
Rent
-$1,839
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$795k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$159k
Closing costs
1%
$7,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,570
Total Expenses
$5,409
Mortgage P&I
108%
$3,861
Property Taxes
10%
$341
Home Insurance
8%
$280
HOA
0%
$0
Property Management
10%
$357
CapEx
5%
$178
Vacancy
6%
$214
Maintenance
5%
$178
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
18 Harrod Cir, Salinas, CA 93906 | $4,050 | 3 | 3 | 2271 | 0.3 mi |
339 Hampton St, Salinas, CA 93906 | $3,650 | 3 | 2 | 1805 | 0.3 mi |
213 Toyon Ave, Salinas, CA 93906 | $3,695 | 3 | 2 | 1863 | 1 mi |
139 Greenbriar Way, Salinas, CA 93907 | $3,500 | 3 | 2.5 | 1800 | 2.3 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