Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.59% first-year return on $520k initial cash invested.
-26.59%
Cash On Cash
0.48%
Cap Rate
0.08
DSCR
$4,230
Rent
-$11,521
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2476k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$520k
Downpayment
20%
$495k
Closing costs
1%
$24,763
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,230
Total Expenses
$15,751
Mortgage P&I
291%
$12,292
Property Taxes
29%
$1,212
Home Insurance
21%
$908
HOA
6%
$238
Property Management
10%
$423
CapEx
5%
$212
Vacancy
6%
$254
Maintenance
5%
$212
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1908 Vintage Ln, Fairfield, CA 94534 | $6,000 | 4 | 3 | 4247 | 0.6 mi |
876 Bridle Ridge Dr, Fairfield, CA 94534 | $4,450 | 4 | 2.5 | 3417 | 0.5 mi |
5162 Chabot Ct, Fairfield, CA 94534 | $3,850 | 4 | 2.5 | 2818 | 0.6 mi |
5136 Julia Berger Cir, Fairfield, CA 94534 | $3,650 | 4 | 3 | 2425 | 1.3 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