Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.14% first-year return on $232k initial cash invested.
-23.14%
Cash On Cash
1.38%
Cap Rate
0.23
DSCR
$3,580
Rent
-$4,464
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1103k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$232k
Downpayment
20%
$221k
Closing costs
1%
$11,025
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,580
Total Expenses
$8,044
Mortgage P&I
155%
$5,556
Property Taxes
32%
$1,158
Home Insurance
11%
$399
HOA
0%
$0
Property Management
10%
$358
CapEx
5%
$179
Vacancy
6%
$215
Maintenance
5%
$179
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
40455 Laiolo St, Fremont, CA 94538 | $3,490 | 3 | 1 | 1425 | 0.1 mi |
40133 Laiolo Rd, Fremont, CA 94538 | $3,650 | 3 | 2 | 1181 | 0.4 mi |
40582 De Silva Ct, Fremont, CA 94538 | $3,695 | 3 | 2 | 1148 | 0.2 mi |
4255 Bullard St, Fremont, CA 94538 | $2,700 | 3 | 1 | 925 | 0.3 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