Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.39% first-year return on $86,079 initial cash invested.
-11.39%
Cash On Cash
3.78%
Cap Rate
0.64
DSCR
$2,000
Rent
-$817
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,079
Downpayment
20%
$81,980
Closing costs
1%
$4,099
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,000
Total Expenses
$2,817
Mortgage P&I
100%
$2,009
Property Taxes
7%
$144
Home Insurance
7%
$144
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
705 N G St, Tulare, CA 93274 | $1,995 | 3 | 2 | 1816 | 0.9 mi |
649 N Bonita Dr, Tulare, CA 93274 | $2,095 | 3 | 2 | 2185 | 0.6 mi |
638 N O St, Tulare, CA 93274 | $1,895 | 3 | 2 | 1703 | 0.3 mi |
2688 Hoyt Ave, Tulare, CA 93274 | $1,995 | 3 | 2 | 2019 | 2.1 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