Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.67% first-year return on $108k initial cash invested.
-18.67%
Cash On Cash
2.38%
Cap Rate
0.39
DSCR
$2,200
Rent
-$1,676
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$513k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$103k
Closing costs
1%
$5,129
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,200
Total Expenses
$3,876
Mortgage P&I
118%
$2,585
Property Taxes
23%
$514
Home Insurance
9%
$205
HOA
0%
$0
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1316 E Barstow Ave, Fresno, CA 93710 | $2,345 | 3 | 2 | 1988 | 1.7 mi |
538 W Barstow Ave, Fresno, CA 93704 | $2,195 | 3 | 2 | 1733 | 0.7 mi |
6462 N Remington Ave, Fresno, CA 93704 | $2,150 | 3 | 2 | 1800 | 1.7 mi |
141 W Twain Ave, Fresno, CA 93704 | $2,500 | 3 | 1 | 2000 | 0.1 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