Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.71% first-year return on $236k initial cash invested.
-19.71%
Cash On Cash
1.88%
Cap Rate
0.32
DSCR
$3,610
Rent
-$3,884
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1126k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$236k
Downpayment
20%
$225k
Closing costs
1%
$11,259
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,610
Total Expenses
$7,494
Mortgage P&I
151%
$5,464
Property Taxes
22%
$812
Home Insurance
8%
$280
HOA
0%
$0
Property Management
10%
$361
CapEx
5%
$180
Vacancy
6%
$217
Maintenance
5%
$180
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
19248 Pinehaven Pl, Castro Valley, CA 94546 | $3,625 | 3 | 2 | 1571 | 0.6 mi |
19432 Garrison Ave, Castro Valley, CA 94546 | $4,000 | 3 | 2 | 1503 | 1.1 mi |
21101 Aspen Ave, Castro Valley, CA 94546 | $3,750 | 3 | 2 | 1660 | 0.6 mi |
19650 San Miguel Ave, Castro Valley, CA 94546 | $4,200 | 3 | 2 | 1400 | 1.1 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