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 -17% first-year return on $132k initial cash invested.

-17%

Cash On Cash

1.84%

Cap Rate

0.32

DSCR

$2,515

Rent

-$1,875

Cashflow

$28,560

Annual

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Cash Flow

$2,515 income − $4,390 expenses = $1,875 out of pocket

Income$2,515Out of Pocket$1,875Mortgage P&I$2,611104%Property Taxes$38015%Insurance$1918%Management$37715%CapEx$1014%Maintenance$1014%Other$62925%

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

$2,515

Total Expenses

$4,390

Mortgage P&I

104%

$2,611

Property Taxes

15%

$380

Home Insurance

8%

$191

HOA

0%

$0

Property Management

15%

$377

CapEx

4%

$101

Vacancy

0%

$0

Maintenance

4%

$101

Other

25%

$629

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis