Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.41% first-year return on $273k initial cash invested.
-20.41%
Cash On Cash
1.98%
Cap Rate
0.33
DSCR
$4,710
Rent
-$4,646
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1301k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$260k
Closing costs
1%
$13,006
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,710
Total Expenses
$9,356
Mortgage P&I
139%
$6,555
Property Taxes
24%
$1,120
Home Insurance
10%
$455
HOA
0%
$0
Property Management
10%
$471
CapEx
5%
$236
Vacancy
6%
$283
Maintenance
5%
$236
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1101 Rock Creek Way, Concord, CA 94521 | $5,000 | 4 | 2 | 1883 | 0.9 mi |
3029 Windmill Canyon Dr, Clayton, CA 94517 | $4,295 | 4 | 2.5 | 2313 | 2 mi |
17 Dogwood Ct, Walnut Creek, CA 94598 | $5,700 | 4 | 2.5 | 2546 | 3.5 mi |
1835 Camino Estrada, Concord, CA 94521 | $4,500 | 4 | 2.5 | 2041 | 1.3 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