Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.44% first-year return on $230k initial cash invested.
-12.44%
Cash On Cash
3.55%
Cap Rate
0.61
DSCR
$5,940
Rent
-$2,384
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1095k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$230k
Downpayment
20%
$219k
Closing costs
1%
$10,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,940
Total Expenses
$8,324
Mortgage P&I
90%
$5,329
Property Taxes
18%
$1,068
Home Insurance
6%
$383
HOA
0%
$0
Property Management
10%
$594
CapEx
5%
$297
Vacancy
6%
$356
Maintenance
5%
$297
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
449 Duboce Ave, San Francisco, CA 94117 | $6,500 | 3 | 2 | 1500 | 0.5 mi |
3489 16th St, San Francisco, CA 94114 | $6,395 | 3 | 1 | 1600 | 0.2 mi |
234 Guerrero St, San Francisco, CA 94103 | $9,450 | 3 | 3 | 2000 | 0.3 mi |
3848 19th St, San Francisco, CA 94114 | $5,590 | 2 | 1 | 1200 | 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