Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -30.28% first-year return on $714k initial cash invested.
-30.28%
Cash On Cash
-0.1%
Cap Rate
-0.02
DSCR
$4,850
Rent
-$18,003
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3398k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$714k
Downpayment
20%
$680k
Closing costs
1%
$33,979
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,850
Total Expenses
$22,853
Mortgage P&I
360%
$17,465
Property Taxes
63%
$3,039
Home Insurance
22%
$1,046
HOA
1%
$43
Property Management
10%
$485
CapEx
5%
$242
Vacancy
6%
$291
Maintenance
5%
$242
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
38238 Luma Ter, Newark, CA 94560 | $4,595 | 4 | 3.5 | 2115 | 0.6 mi |
5567 Rosa Way, Unit 1609, Newark, CA 94560 | $4,210 | 4 | 3.5 | 2112 | 0.6 mi |
5246 Hebrides Ct, Newark, CA 94560 | $5,350 | 4 | 3 | 2550 | 1.6 mi |
4674 Richmond Ave, Fremont, CA 94536 | $4,495 | 4 | 2.5 | 2646 | 0.5 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