Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.07% first-year return on $268k initial cash invested.
-23.07%
Cash On Cash
1.19%
Cap Rate
0.2
DSCR
$3,800
Rent
-$5,147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1275k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$268k
Downpayment
20%
$255k
Closing costs
1%
$12,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,800
Total Expenses
$8,947
Mortgage P&I
164%
$6,217
Property Taxes
34%
$1,296
Home Insurance
12%
$446
HOA
0%
$0
Property Management
10%
$380
CapEx
5%
$190
Vacancy
6%
$228
Maintenance
5%
$190
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4686 Central Ave, Fremont, CA 94536 | $3,700 | 3 | 2 | 1166 | 0.1 mi |
36171 Cabrillo Dr, Fremont, CA 94536 | $4,200 | 3 | 2 | 1148 | 1.1 mi |
5134 Elmwood Ave, Newark, CA 94560 | $3,600 | 3 | 2 | 1200 | 0.9 mi |
4571 Alhambra Dr, Fremont, CA 94536 | $3,500 | 3 | 2 | 1148 | 1.3 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