Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.17% first-year return on $182k initial cash invested.
-17.17%
Cash On Cash
2.72%
Cap Rate
0.45
DSCR
$4,000
Rent
-$2,599
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$865k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$173k
Closing costs
1%
$8,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,000
Total Expenses
$6,599
Mortgage P&I
109%
$4,360
Property Taxes
22%
$898
Home Insurance
8%
$301
HOA
0%
$0
Property Management
10%
$400
CapEx
5%
$200
Vacancy
6%
$240
Maintenance
5%
$200
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
949 San Simeon Dr, Concord, CA 94518 | $4,200 | 4 | 2 | 1868 | 1.1 mi |
4407 Red Maple Ct, Concord, CA 94521 | $4,000 | 4 | 2 | 1917 | 0.7 mi |
3745 Northridge Dr, Concord, CA 94518 | $4,500 | 4 | 2 | 1968 | 0.5 mi |
4394 N Sweetbriar Ct, Concord, CA 94521 | $4,300 | 4 | 2 | 1917 | 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