Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.4% first-year return on $488k initial cash invested.
-21.4%
Cash On Cash
1.68%
Cap Rate
0.28
DSCR
$6,640
Rent
-$8,708
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2325k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$488k
Downpayment
20%
$465k
Closing costs
1%
$23,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,640
Total Expenses
$15,348
Mortgage P&I
175%
$11,638
Property Taxes
15%
$1,026
Home Insurance
12%
$814
HOA
2%
$144
Property Management
10%
$664
CapEx
5%
$332
Vacancy
6%
$398
Maintenance
5%
$332
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
444 Tyndall St, Los Altos, CA 94022 | $6,495 | 3 | 2.5 | 1700 | 0.2 mi |
17 Oak St, Los Altos, CA 94022 | $7,000 | 3 | 2.5 | 1716 | 0.7 mi |
950 Boranda Ave, Apt 10, Mountain View, CA 94040 | $5,750 | 3 | 2.5 | 1543 | 1.7 mi |
5 Chester Cir, Los Altos, CA 94022 | $6,299 | 3 | 2.5 | 1630 | 1.7 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