Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.44% first-year return on $315k initial cash invested.
-25.44%
Cash On Cash
0.77%
Cap Rate
0.13
DSCR
$3,870
Rent
-$6,679
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1500k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$315k
Downpayment
20%
$300k
Closing costs
1%
$15,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,870
Total Expenses
$10,549
Mortgage P&I
192%
$7,449
Property Taxes
39%
$1,525
Home Insurance
14%
$525
HOA
1%
$43
Property Management
10%
$387
CapEx
5%
$194
Vacancy
6%
$232
Maintenance
5%
$194
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5663 Daylily St, Newark, CA 94560 | $3,995 | 3 | 3 | 1603 | 1.2 mi |
37724 Carriage Circle Cmn, Fremont, CA 94536 | $3,895 | 3 | 2.5 | 1546 | 0.7 mi |
4176 Bell Cmn, Fremont, CA 94536 | $3,800 | 3 | 2.5 | 1924 | 0.6 mi |
4122 Bell Cmn, Fremont, CA 94536 | $4,450 | 3 | 2.5 | 1924 | 0.6 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