Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.05% first-year return on $235k initial cash invested.
-24.05%
Cash On Cash
1.24%
Cap Rate
0.2
DSCR
$3,130
Rent
-$4,716
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1121k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$235k
Downpayment
20%
$224k
Closing costs
1%
$11,205
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,130
Total Expenses
$7,846
Mortgage P&I
183%
$5,715
Property Taxes
25%
$776
Home Insurance
17%
$542
HOA
0%
$0
Property Management
10%
$313
CapEx
5%
$156
Vacancy
6%
$188
Maintenance
5%
$156
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
42 Freedom Pl, Rohnert Park, CA 94928 | $2,850 | 3 | 2 | 1239 | 1.9 mi |
4301 Goodson Way, Rohnert Park, CA 94928 | $3,100 | 3 | 2 | 1190 | 1.4 mi |
2015 Tokay St, Santa Rosa, CA 95404 | $3,100 | 3 | 2 | 1227 | 2.2 mi |
4321 Gloria Ct, Rohnert Park, CA 94928 | $3,400 | 3 | 2 | 1358 | 1.5 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