Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.32% first-year return on $524k initial cash invested.
-15.32%
Cash On Cash
3.05%
Cap Rate
0.5
DSCR
$9,230
Rent
-$6,690
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2495k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$524k
Downpayment
20%
$499k
Closing costs
1%
$24,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$9,230
Total Expenses
$15,920
Mortgage P&I
136%
$12,565
Property Taxes
1%
$81
Home Insurance
9%
$873
HOA
0%
$0
Property Management
10%
$923
CapEx
5%
$462
Vacancy
6%
$554
Maintenance
5%
$462
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
69 Uranus Ter, San Francisco, CA 94114 | $13,500 | 3 | 3 | 2623 | 0.7 mi |
152 Clipper St, San Francisco, CA 94114 | $7,950 | 3 | 3 | 1900 | 0.6 mi |
4553 18th St, # A, San Francisco, CA 94114 | $6,950 | 3 | 3 | 1800 | 0.6 mi |
940 Elizabeth St, San Francisco, CA 94114 | $7,200 | 3 | 2 | 0.1 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