Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.29% first-year return on $116k initial cash invested.
-13.29%
Cash On Cash
3.42%
Cap Rate
0.58
DSCR
$2,580
Rent
-$1,279
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$110k
Closing costs
1%
$5,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,580
Total Expenses
$3,859
Mortgage P&I
105%
$2,719
Property Taxes
11%
$277
Home Insurance
7%
$192
HOA
0%
$0
Property Management
10%
$258
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5628 Bolton Way, Rocklin, CA 95677 | $2,750 | 3 | 2 | 1427 | 0.1 mi |
5643 Bolton Way, Rocklin, CA 95677 | $1,300 | 3 | 2 | 1426 | 0.2 mi |
5644 Bolton Way, Rocklin, CA 95677 | $2,740 | 3 | 2 | 1429 | 0.2 mi |
5713 Mesa Verde Cir, Rocklin, CA 95677 | $2,995 | 3 | 2 | 1418 | 0.8 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