Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.39% first-year return on $91,266 initial cash invested.
-9.39%
Cash On Cash
4.2%
Cap Rate
0.72
DSCR
$2,530
Rent
-$714
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,266
Downpayment
20%
$86,920
Closing costs
1%
$4,346
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,530
Total Expenses
$3,244
Mortgage P&I
83%
$2,108
Property Taxes
13%
$326
Home Insurance
6%
$153
HOA
0%
$0
Property Management
10%
$253
CapEx
5%
$126
Vacancy
6%
$152
Maintenance
5%
$126
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7213 Catamaran Dr, Citrus Heights, CA 95621 | $2,495 | 3 | 2 | 1429 | 1.1 mi |
6800 Gold Run Ave, Sacramento, CA 95842 | $2,095 | 3 | 2 | 1425 | 1.1 mi |
7340 Widener Way, Sacramento, CA 95842 | $2,595 | 3 | 2 | 1503 | 1 mi |
8213 Madrone Woods Pl, Antelope, CA 95843 | $2,745 | 3 | 2 | 1419 | 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