Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.13% first-year return on $399k initial cash invested.
-26.13%
Cash On Cash
0.56%
Cap Rate
0.09
DSCR
$4,410
Rent
-$8,685
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1899k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$399k
Downpayment
20%
$380k
Closing costs
1%
$18,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,410
Total Expenses
$13,095
Mortgage P&I
212%
$9,353
Property Taxes
44%
$1,931
Home Insurance
15%
$665
HOA
0%
$0
Property Management
10%
$441
CapEx
5%
$220
Vacancy
6%
$265
Maintenance
5%
$220
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4902 Everglades Park Dr, Fremont, CA 94538 | $3,845 | 4 | 2 | 1650 | 0.5 mi |
4608 Montecarlo Park Ct, Fremont, CA 94538 | $4,300 | 4 | 2 | 1684 | 0.4 mi |
42688 Saratoga Park St, Fremont, CA 94538 | $4,195 | 4 | 2 | 1736 | 0.2 mi |
40830 Robin St, Fremont, CA 94538 | $4,695 | 4 | 2 | 1744 | 0.4 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