Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.6% first-year return on $357k initial cash invested.
-25.6%
Cash On Cash
0.8%
Cap Rate
0.13
DSCR
$4,430
Rent
-$7,612
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1699k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$357k
Downpayment
20%
$340k
Closing costs
1%
$16,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,430
Total Expenses
$12,042
Mortgage P&I
192%
$8,524
Property Taxes
39%
$1,727
Home Insurance
13%
$595
HOA
1%
$43
Property Management
10%
$443
CapEx
5%
$222
Vacancy
6%
$266
Maintenance
5%
$222
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4560 Gertrude Dr, Fremont, CA 94536 | $4,150 | 4 | 2 | 1778 | 0.6 mi |
38639 Farwell Dr, Fremont, CA 94536 | $3,790 | 4 | 2 | 1667 | 0.8 mi |
5024 Winsford Ct, Newark, CA 94560 | $5,295 | 4 | 2 | 1707 | 1.5 mi |
38790 Blacow Rd, Fremont, CA 94536 | $4,600 | 4 | 2 | 1588 | 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