Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.65% first-year return on $124k initial cash invested.
-12.65%
Cash On Cash
3.6%
Cap Rate
0.61
DSCR
$3,180
Rent
-$1,312
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$593k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$119k
Closing costs
1%
$5,928
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,180
Total Expenses
$4,492
Mortgage P&I
92%
$2,930
Property Taxes
17%
$529
Home Insurance
6%
$206
HOA
0%
$0
Property Management
10%
$318
CapEx
5%
$159
Vacancy
6%
$191
Maintenance
5%
$159
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4520 Pampas Cir, Antioch, CA 94531 | $3,180 | 3 | 3 | 1753 | 1.4 mi |
2820 Dandelion Cir, Antioch, CA 94531 | $3,000 | 3 | 2.5 | 1756 | 1 mi |
4549 Elk Ct, Antioch, CA 94531 | $3,600 | 3 | 3 | 1615 | 1.4 mi |
4820 Ridgeview Dr, Antioch, CA 94531 | $3,195 | 3 | 2.5 | 1754 | 1.3 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