Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.11% first-year return on $987k initial cash invested.
-25.11%
Cash On Cash
0.82%
Cap Rate
0.14
DSCR
$6,430
Rent
-$20,650
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$4700k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$987k
Downpayment
20%
$940k
Closing costs
1%
$47,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,430
Total Expenses
$27,080
Mortgage P&I
366%
$23,526
Property Taxes
4%
$236
Home Insurance
26%
$1,645
HOA
0%
$0
Property Management
10%
$643
CapEx
5%
$322
Vacancy
6%
$386
Maintenance
5%
$322
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
306 N Clark Ave, Los Altos, CA 94022 | $5,995 | 3 | 2 | 1839 | 0.3 mi |
696 Coral Ct, Los Altos, CA 94024 | $6,495 | 3 | 2 | 1626 | 0.8 mi |
349 Chamisal Ave, Los Altos, CA 94022 | $7,500 | 3 | 2 | 1916 | 0.9 mi |
86 N Springer Rd, Los Altos, CA 94024 | $7,950 | 3 | 2 | 1550 | 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