Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.21% first-year return on $115k initial cash invested.
-12.21%
Cash On Cash
3.64%
Cap Rate
0.62
DSCR
$2,630
Rent
-$1,173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$549k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$110k
Closing costs
1%
$5,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,630
Total Expenses
$3,803
Mortgage P&I
103%
$2,706
Property Taxes
8%
$220
Home Insurance
7%
$192
HOA
0%
$0
Property Management
10%
$263
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3425 Gabilan Way, Sacramento, CA 95821 | $2,495 | 3 | 2 | 1639 | 0.5 mi |
4552 Briarwood Dr, Sacramento, CA 95821 | $2,695 | 3 | 2 | 1569 | 0.4 mi |
4005 Hancock Dr, Sacramento, CA 95821 | $2,845 | 3 | 2 | 1620 | 0.9 mi |
4025 Hancock Dr, Sacramento, CA 95821 | $2,695 | 3 | 2 | 1639 | 0.8 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