Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.32% first-year return on $393k initial cash invested.
-26.32%
Cash On Cash
0.64%
Cap Rate
0.11
DSCR
$4,540
Rent
-$8,610
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1870k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$393k
Downpayment
20%
$374k
Closing costs
1%
$18,696
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,540
Total Expenses
$13,150
Mortgage P&I
207%
$9,380
Property Taxes
42%
$1,927
Home Insurance
15%
$663
HOA
0%
$0
Property Management
10%
$454
CapEx
5%
$227
Vacancy
6%
$272
Maintenance
5%
$227
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
39527 Stevenson Pl, Fremont, CA 94539 | $4,749 | 4 | 3 | 1935 | 0.2 mi |
39881 San Moreno Ct, Fremont, CA 94539 | $4,990 | 4 | 3 | 1914 | 0.3 mi |
2913 Pescadero Ter, Fremont, CA 94538 | $4,075 | 4 | 3 | 1644 | 1.6 mi |
40232 San Sebastian Pl, Fremont, CA 94539 | $4,495 | 4 | 3 | 1989 | 0.5 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