Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.45% first-year return on $280k initial cash invested.
-24.45%
Cash On Cash
0.99%
Cap Rate
0.17
DSCR
$3,680
Rent
-$5,698
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1332k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$280k
Downpayment
20%
$266k
Closing costs
1%
$13,317
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,680
Total Expenses
$9,378
Mortgage P&I
180%
$6,610
Property Taxes
36%
$1,328
Home Insurance
13%
$483
HOA
0%
$0
Property Management
10%
$368
CapEx
5%
$184
Vacancy
6%
$221
Maintenance
5%
$184
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
408 Del Oro Ave, Davis, CA 95616 | $3,800 | 4 | 2.5 | 2052 | 0.6 mi |
427 Anza Ave, Davis, CA 95616 | $4,200 | 4 | 2.5 | 2000 | 0.5 mi |
821 A St, Davis, CA 95616 | $3,675 | 4 | 2 | 1908 | 0.5 mi |
1034 Miller Dr, Davis, CA 95616 | $4,000 | 4 | 2.5 | 3007 | 0.5 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