Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.02% first-year return on $235k initial cash invested.
-17.02%
Cash On Cash
2.75%
Cap Rate
0.45
DSCR
$4,800
Rent
-$3,335
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,800 income − $8,135 expenses = $3,335 out of pocket
Investment Breakdown
|
Purchase Price
$1120k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$235k
Downpayment
20%
$224k
Closing costs
1%
$11,199
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,800
Total Expenses
$8,135
Mortgage P&I
118%
$5,663
Property Taxes
17%
$832
Home Insurance
8%
$392
HOA
0%
$0
Property Management
10%
$480
CapEx
5%
$240
Vacancy
6%
$288
Maintenance
5%
$240
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7639 Forest Glenn Dr, Tahoe Vista, CA 96148 | $5,250 | 4 | 3 | 2200 | 0.8 mi |
5845 Sudan Rd, Carnelian Bay, CA 96140 | $4,800 | 4 | 3 | 1850 | 1.6 mi |
725 Fairview Blvd, Incline Village, NV 89451 | $6,000 | 4 | 3 | 2400 | 5.9 mi |
781 Mays Blvd, Incline Village, NV 89451 | $6,500 | 4 | 3 | 2000 | 4.6 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