Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.25% first-year return on $199k initial cash invested.
-15.25%
Cash On Cash
3.1%
Cap Rate
0.51
DSCR
$3,990
Rent
-$2,535
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$950k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$190k
Closing costs
1%
$9,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,990
Total Expenses
$6,525
Mortgage P&I
120%
$4,790
Property Taxes
9%
$354
Home Insurance
8%
$332
HOA
0%
$11
Property Management
10%
$399
CapEx
5%
$200
Vacancy
6%
$239
Maintenance
5%
$200
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1723 Calavaras Dr, Santa Rosa, CA 95405 | $3,700 | 4 | 2 | 1560 | 0.4 mi |
4845 Marshall Dr, Santa Rosa, CA 95409 | $3,600 | 4 | 2 | 1700 | 2.1 mi |
5424 Shallows Pl, Santa Rosa, CA 95409 | $3,975 | 4 | 2 | 2090 | 1.7 mi |
908 Prospect Ave, Santa Rosa, CA 95409 | $3,300 | 4 | 2.5 | 1699 | 1.8 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