Unlock all features! Tap here to upgrade
537 W University Avenue, Fresno, CA 93705
4 beds • 2 baths • 2266 sqft • 2 units
$349,900
View on ZillowThis property might be a fair Long-Term investment with a projected 2.81% first-year return on $73,479 initial cash invested.
2.81%
Cash On Cash
7.18%
Cap Rate
1.19
DSCR
$3,160
Rent
$172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,160 income − $2,988 expenses = $172 cash flow
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,479
Downpayment
20%
$69,980
Closing costs
1%
$3,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,160
Total Expenses
$2,988
Mortgage P&I
56%
$1,764
Property Taxes
9%
$280
Home Insurance
4%
$122
HOA
0%
$0
Property Management
10%
$316
CapEx
5%
$158
Vacancy
6%
$190
Maintenance
5%
$158
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
548 W Clinton Ave, Fresno, CA 93705 | $1,350 | 2 | 2 | 1100 | 0.4 mi |
2336 N Fruit Ave, Apt 103, Fresno, CA 93705 | $1,400 | 2 | 2 | 900 | 0.3 mi |
1354 N Van Ness Ave, Fresno, CA 93728 | $1,495 | 1 | 1 | 918 | 1.2 mi |
1331 W Yale Ave, Fresno, CA 93705 | $1,795 | 2 | 1 | 1175 | 0.5 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