Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.06% first-year return on $137k initial cash invested.
-19.06%
Cash On Cash
2.09%
Cap Rate
0.36
DSCR
$2,490
Rent
-$2,168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$130k
Closing costs
1%
$6,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,490
Total Expenses
$4,658
Mortgage P&I
128%
$3,177
Property Taxes
24%
$607
Home Insurance
9%
$228
HOA
0%
$0
Property Management
10%
$249
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
511 Locust St, Lodi, CA 95240 | $2,394 | 3 | 1 | 1209 | 2.1 mi |
1430 W Locust St, Lodi, CA 95242 | $2,400 | 3 | 1 | 1112 | 1.6 mi |
400 Eureka Ave, Lodi, CA 95240 | $2,300 | 3 | 1 | 1144 | 2.4 mi |
1201 W Elm St, Lodi, CA 95240 | $2,195 | 3 | 1 | 1421 | 1.7 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