REI Lense

REI Lense

Unlock all features! Tap here to upgrade

531 Colonial Circle, Vacaville, CA 95687

3 beds • 2 baths • 1164 sqft

Email

This property looks like a bad Airbnb investment with a projected -15.68% first-year return on $132k initial cash invested.

-15.68%

Cash On Cash

2.19%

Cap Rate

0.38

DSCR

$2,794

Rent

-$1,729

Cashflow

$28,560

Annual

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Cash Flow

$2,794 income − $4,523 expenses = $1,729 out of pocket

Income$2,794Out of Pocket$1,729Mortgage P&I$2,61193%Property Taxes$38014%Insurance$1917%Management$41915%CapEx$1124%Maintenance$1124%Other$69825%

Investment Breakdown

|

Purchase Price

$544k

Downpayment

20.0%

Interest Rate

6.0%

Mortgage Duration

30yr.

Cash To Invest

Total

$132k

Downpayment

20%

$109k

Closing costs

1%

$5,444

Rehab

0%

$0

Furnishing

3%

$18,000

Cashflow

Total Income

$2,794

Total Expenses

$4,523

Mortgage P&I

93%

$2,611

Property Taxes

14%

$380

Home Insurance

7%

$191

HOA

0%

$0

Property Management

15%

$419

CapEx

4%

$112

Vacancy

0%

$0

Maintenance

4%

$112

Other

25%

$698

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis