Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.85% first-year return on $73,290 initial cash invested.
-11.85%
Cash On Cash
3.8%
Cap Rate
0.64
DSCR
$2,040
Rent
-$724
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,290
Downpayment
20%
$69,800
Closing costs
1%
$3,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,040
Total Expenses
$2,764
Mortgage P&I
85%
$1,728
Property Taxes
14%
$292
Home Insurance
6%
$122
HOA
5%
$92
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5404 El Palacio Dr, Bakersfield, CA 93307 | $2,145 | 3 | 2 | 1317 | 0.1 mi |
5511 Kettle Dome Ct, Bakersfield, CA 93307 | $2,000 | 3 | 2 | 1313 | 1.1 mi |
5103 Casa Bonita Dr, Bakersfield, CA 93307 | $1,950 | 3 | 2 | 1525 | 0.3 mi |
516 Denison Ln, Bakersfield, CA 93306 | $2,195 | 3 | 2 | 1415 | 2 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