Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.36% first-year return on $145k initial cash invested.
-17.36%
Cash On Cash
2.51%
Cap Rate
0.43
DSCR
$3,300
Rent
-$2,101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$692k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$138k
Closing costs
1%
$6,916
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,300
Total Expenses
$5,401
Mortgage P&I
103%
$3,384
Property Taxes
21%
$696
Home Insurance
8%
$271
HOA
6%
$192
Property Management
10%
$330
CapEx
5%
$165
Vacancy
6%
$198
Maintenance
5%
$165
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
689 Apple Hill Dr, Brentwood, CA 94513 | $3,400 | 3 | 2.5 | 2159 | 1.4 mi |
354 Pebble Beach Dr, Brentwood, CA 94513 | $3,500 | 3 | 2 | 2325 | 1.3 mi |
673 Armstrong Way, Brentwood, CA 94513 | $3,200 | 3 | 2.5 | 3005 | 0.5 mi |
482 Crimson Clover Ct, Brentwood, CA 94513 | $3,300 | 3 | 3 | 1840 | 1.7 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