Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.35% first-year return on $361k initial cash invested.
-27.35%
Cash On Cash
0.32%
Cap Rate
0.05
DSCR
$4,340
Rent
-$8,226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1719k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$361k
Downpayment
20%
$344k
Closing costs
1%
$17,189
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,340
Total Expenses
$12,566
Mortgage P&I
195%
$8,466
Property Taxes
47%
$2,018
Home Insurance
14%
$604
HOA
8%
$350
Property Management
10%
$434
CapEx
5%
$217
Vacancy
6%
$260
Maintenance
5%
$217
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5233 Country Forge Ln, San Jose, CA 95136 | $4,050 | 3 | 3 | 1593 | 2.8 mi |
623 Via Primavera Ct, San Jose, CA 95111 | $4,255 | 3 | 3 | 1687 | 2.2 mi |
5518 Manderston Dr, San Jose, CA 95138 | $4,600 | 3 | 2.5 | 1817 | 0.3 mi |
3201 Vineyard Park Way, San Jose, CA 95135 | $4,200 | 3 | 2.5 | 1628 | 2.4 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