Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.93% first-year return on $334k initial cash invested.
-24.93%
Cash On Cash
0.88%
Cap Rate
0.15
DSCR
$2,990
Rent
-$6,934
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1589k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$334k
Downpayment
20%
$318k
Closing costs
1%
$15,894
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,990
Total Expenses
$9,924
Mortgage P&I
266%
$7,956
Property Taxes
20%
$612
Home Insurance
19%
$578
HOA
0%
$0
Property Management
10%
$299
CapEx
5%
$150
Vacancy
6%
$179
Maintenance
5%
$150
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
152 Dolores Dr, Auburn, CA 95603 | $3,199 | 3 | 2 | 2026 | 0.4 mi |
2045 Ross Dr, Auburn, CA 95602 | $2,850 | 3 | 3 | 2078 | 3.2 mi |
2515 Sullivan Dr, Auburn, CA 95603 | $3,250 | 3 | 2 | 1914 | 1.9 mi |
2111 Angel Camp Ct, Cool, CA 95614 | $3,320 | 3 | 3 | 2038 | 5.7 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