Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12% first-year return on $137k initial cash invested.
-12%
Cash On Cash
3.55%
Cap Rate
0.61
DSCR
$3,040
Rent
-$1,365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$130k
Closing costs
1%
$6,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,040
Total Expenses
$4,405
Mortgage P&I
103%
$3,138
Property Taxes
8%
$249
Home Insurance
8%
$228
HOA
0%
$0
Property Management
10%
$304
CapEx
5%
$152
Vacancy
6%
$182
Maintenance
5%
$152
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3505 Manzana Ct, Camino, CA 95709 | $3,500 | 4 | 2 | 2264 | 2.3 mi |
2783 Hawks Landing Ct, Placerville, CA 95667 | $3,500 | 4 | 3 | 2016 | 4.7 mi |
4065 Yosemite Pl, Placerville, CA 95667 | $3,500 | 4 | 2.5 | 2481 | 3.6 mi |
5681 Manx Rd, Pollock Pines, CA 95726 | $3,300 | 4 | 3 | 2400 | 5.7 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