Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.61% first-year return on $189k initial cash invested.
-17.61%
Cash On Cash
2.62%
Cap Rate
0.43
DSCR
$4,040
Rent
-$2,770
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$180k
Closing costs
1%
$8,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,040
Total Expenses
$6,810
Mortgage P&I
112%
$4,531
Property Taxes
23%
$914
Home Insurance
8%
$315
HOA
0%
$0
Property Management
10%
$404
CapEx
5%
$202
Vacancy
6%
$242
Maintenance
5%
$202
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
125 Ronada Ave, Piedmont, CA 94611 | $5,550 | 3 | 2 | 1338 | 0.6 mi |
601 Oakland Ave, Unit Penthouse, Oakland, CA 94611 | $4,480 | 3 | 2 | 1400 | 0.5 mi |
1776 Brandon St, Oakland, CA 94611 | $4,800 | 3 | 2 | 1410 | 0.3 mi |
3826 Clarke St, Oakland, CA 94609 | $3,850 | 3 | 2 | 1273 | 0.6 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