Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.51% first-year return on $230k initial cash invested.
-21.51%
Cash On Cash
1.73%
Cap Rate
0.29
DSCR
$3,690
Rent
-$4,131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1098k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$230k
Downpayment
20%
$220k
Closing costs
1%
$10,975
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,690
Total Expenses
$7,821
Mortgage P&I
150%
$5,531
Property Taxes
27%
$991
Home Insurance
9%
$341
HOA
0%
$0
Property Management
10%
$369
CapEx
5%
$184
Vacancy
6%
$221
Maintenance
5%
$184
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5773 Martin Luther King Jr Way, Oakland, CA 94609 | $3,500 | 3 | 2 | 1100 | 0.6 mi |
5524 Shattuck Ave, Oakland, CA 94609 | $4,800 | 3 | 2 | 1146 | 0.4 mi |
1818 63rd St, Berkeley, CA 94703 | $3,999 | 3 | 2 | 1200 | 0.6 mi |
5612 Martin Luther King Jr Way, Oakland, CA 94609 | $3,195 | 3 | 1.5 | 1200 | 0.6 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