Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.86% first-year return on $626k initial cash invested.
-21.86%
Cash On Cash
1.66%
Cap Rate
0.27
DSCR
$6,930
Rent
-$11,398
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2980k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$626k
Downpayment
20%
$596k
Closing costs
1%
$29,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,930
Total Expenses
$18,328
Mortgage P&I
219%
$15,166
Property Taxes
5%
$318
Home Insurance
15%
$1,043
HOA
0%
$0
Property Management
10%
$693
CapEx
5%
$346
Vacancy
6%
$416
Maintenance
5%
$346
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
815 Harvard Rd, San Mateo, CA 94402 | $8,500 | 3 | 3 | 2230 | 1.3 mi |
221 Parrott Dr, San Mateo, CA 94402 | $7,900 | 3 | 3 | 2680 | 1.1 mi |
940 Black Mountain Rd, Hillsborough, CA 94010 | $7,800 | 3 | 2 | 2130 | 0.7 mi |
30 Warmwood Way, Hillsborough, CA 94010 | $9,800 | 3 | 2.5 | 2510 | 1.4 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