Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.31% first-year return on $217k initial cash invested.
-20.31%
Cash On Cash
1.88%
Cap Rate
0.32
DSCR
$3,260
Rent
-$3,668
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1032k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$206k
Closing costs
1%
$10,322
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,260
Total Expenses
$6,928
Mortgage P&I
157%
$5,124
Property Taxes
18%
$583
Home Insurance
11%
$373
HOA
0%
$0
Property Management
10%
$326
CapEx
5%
$163
Vacancy
6%
$196
Maintenance
5%
$163
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2838 Mallorca Ln, Davis, CA 95618 | $3,400 | 4 | 3 | 2300 | 0.7 mi |
3528 Mono Pl, Davis, CA 95618 | $3,750 | 4 | 3 | 2000 | 0.2 mi |
945 Lucena Ct, Davis, CA 95618 | $3,750 | 4 | 3 | 1980 | 0.7 mi |
3324 Lillard Dr, Davis, CA 95618 | $2,995 | 4 | 2 | 1667 | 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