Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.52% first-year return on $116k initial cash invested.
-21.52%
Cash On Cash
1.72%
Cap Rate
0.29
DSCR
$2,450
Rent
-$2,076
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$551k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$110k
Closing costs
1%
$5,512
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,450
Total Expenses
$4,526
Mortgage P&I
112%
$2,746
Property Taxes
38%
$928
Home Insurance
9%
$214
HOA
0%
$2
Property Management
10%
$245
CapEx
5%
$122
Vacancy
6%
$147
Maintenance
5%
$122
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5730 Haskell Ave, Carmichael, CA 95608 | $2,900 | 3 | 2.5 | 1884 | 0.5 mi |
5905 Telesco Way, Carmichael, CA 95608 | $2,965 | 3 | 2.5 | 1814 | 0.5 mi |
4736 Cameron Ranch Dr, Carmichael, CA 95608 | $2,715 | 3 | 2 | 1814 | 0.3 mi |
4901 Autumntree Ct, Sacramento, CA 95841 | $2,645 | 3 | 2 | 1679 | 0.3 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