Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.23% first-year return on $293k initial cash invested.
-22.23%
Cash On Cash
1.34%
Cap Rate
0.23
DSCR
$4,390
Rent
-$5,428
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1395k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$293k
Downpayment
20%
$279k
Closing costs
1%
$13,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,390
Total Expenses
$9,818
Mortgage P&I
154%
$6,770
Property Taxes
32%
$1,418
Home Insurance
11%
$488
HOA
0%
$0
Property Management
10%
$439
CapEx
5%
$220
Vacancy
6%
$263
Maintenance
5%
$220
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3969 Luella Pl, Castro Valley, CA 94546 | $4,295 | 4 | 3 | 2211 | 0.6 mi |
18466 Carlwyn Dr, Castro Valley, CA 94546 | $4,400 | 4 | 3 | 2250 | 0.9 mi |
16233 San Remo Dr, San Leandro, CA 94578 | $7,100 | 4 | 3 | 2086 | 2 mi |
17716 Columbia Dr, Castro Valley, CA 94552 | $5,095 | 4 | 2.5 | 2098 | 0.9 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