Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.01% first-year return on $328k initial cash invested.
-26.01%
Cash On Cash
0.8%
Cap Rate
0.13
DSCR
$4,080
Rent
-$7,109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1562k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$328k
Downpayment
20%
$312k
Closing costs
1%
$15,619
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,080
Total Expenses
$11,189
Mortgage P&I
195%
$7,942
Property Taxes
40%
$1,626
Home Insurance
14%
$560
HOA
0%
$0
Property Management
10%
$408
CapEx
5%
$204
Vacancy
6%
$245
Maintenance
5%
$204
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1377 Lillian St, Livermore, CA 94550 | $3,900 | 4 | 3 | 2102 | 0.8 mi |
835 Dana Cir, Livermore, CA 94550 | $4,000 | 4 | 3 | 2472 | 0.9 mi |
779 Central Ave, Livermore, CA 94551 | $4,377 | 4 | 3 | 2453 | 1.3 mi |
5884 Cedarwood Cmn, Livermore, CA 94550 | $4,200 | 4 | 3 | 1925 | 0.6 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