Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.33% first-year return on $483k initial cash invested.
-20.33%
Cash On Cash
1.81%
Cap Rate
0.31
DSCR
$5,590
Rent
-$8,175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2298k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$483k
Downpayment
20%
$460k
Closing costs
1%
$22,980
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,590
Total Expenses
$13,765
Mortgage P&I
203%
$11,364
Property Taxes
3%
$143
Home Insurance
14%
$804
HOA
0%
$0
Property Management
10%
$559
CapEx
5%
$280
Vacancy
6%
$335
Maintenance
5%
$280
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
946 Buckeye Dr, Sunnyvale, CA 94086 | $6,500 | 4 | 3 | 2479 | 0.9 mi |
812 Pierino Ave, Sunnyvale, CA 94086 | $6,000 | 4 | 3 | 2150 | 0.8 mi |
131 Paperbark Ter, Sunnyvale, CA 94086 | $5,500 | 4 | 3 | 2100 | 0.7 mi |
455 Liquidambar Way, Sunnyvale, CA 94086 | $5,895 | 4 | 3 | 2063 | 0.7 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