Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.92% first-year return on $66,108 initial cash invested.
-4.92%
Cash On Cash
5.29%
Cap Rate
0.89
DSCR
$1,990
Rent
-$271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,108
Downpayment
20%
$62,960
Closing costs
1%
$3,148
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,990
Total Expenses
$2,261
Mortgage P&I
78%
$1,559
Property Taxes
5%
$94
Home Insurance
5%
$90
HOA
0%
$0
Property Management
10%
$199
CapEx
5%
$100
Vacancy
6%
$119
Maintenance
5%
$100
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1908 S Pride St, Visalia, CA 93277 | $1,795 | 3 | 2 | 1260 | 0.8 mi |
2516 S Memory St, Visalia, CA 93277 | $1,950 | 3 | 2 | 1206 | 0.5 mi |
4346 W Rialto Ave, Visalia, CA 93277 | $2,100 | 3 | 2 | 1308 | 0.5 mi |
3949 W Nellis Ave, Visalia, CA 93277 | $2,200 | 3 | 2 | 1297 | 0.7 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