Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.42% first-year return on $209k initial cash invested.
-11.42%
Cash On Cash
4.01%
Cap Rate
0.66
DSCR
$5,940
Rent
-$1,992
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$997k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$199k
Closing costs
1%
$9,970
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,940
Total Expenses
$7,932
Mortgage P&I
85%
$5,025
Property Taxes
17%
$1,014
Home Insurance
6%
$349
HOA
0%
$0
Property Management
10%
$594
CapEx
5%
$297
Vacancy
6%
$356
Maintenance
5%
$297
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6812 Saroni Dr, Oakland, CA 94611 | $5,875 | 4 | 2 | 1900 | 0.7 mi |
1048 Leo Way, Oakland, CA 94611 | $7,750 | 4 | 2 | 1947 | 1.6 mi |
1707 Leimert Blvd, Oakland, CA 94602 | $5,200 | 4 | 2 | 2160 | 1 mi |
733 Grosvenor Pl, Oakland, CA 94610 | $4,995 | 4 | 2 | 1721 | 2.1 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