Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.29% first-year return on $410k initial cash invested.
-22.29%
Cash On Cash
1.42%
Cap Rate
0.24
DSCR
$5,420
Rent
-$7,606
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1950k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$410k
Downpayment
20%
$390k
Closing costs
1%
$19,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,420
Total Expenses
$13,026
Mortgage P&I
178%
$9,647
Property Taxes
24%
$1,288
Home Insurance
13%
$682
HOA
0%
$0
Property Management
10%
$542
CapEx
5%
$271
Vacancy
6%
$325
Maintenance
5%
$271
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
131 Paperbark Ter, Sunnyvale, CA 94086 | $5,500 | 4 | 3 | 2100 | 1.1 mi |
455 Liquidambar Way, Sunnyvale, CA 94086 | $5,895 | 4 | 3 | 2063 | 1.3 mi |
492 Nuestra Ave, Sunnyvale, CA 94086 | $5,500 | 4 | 3 | 2000 | 0.9 mi |
1163 W Iowa Ave, Sunnyvale, CA 94086 | $7,495 | 4 | 3 | 1924 | 1.2 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