Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.33% first-year return on $154k initial cash invested.
-18.33%
Cash On Cash
2.24%
Cap Rate
0.38
DSCR
$2,670
Rent
-$2,357
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$735k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$147k
Closing costs
1%
$7,346
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,670
Total Expenses
$5,027
Mortgage P&I
135%
$3,595
Property Taxes
18%
$475
Home Insurance
10%
$262
HOA
0%
$0
Property Management
10%
$267
CapEx
5%
$134
Vacancy
6%
$160
Maintenance
5%
$134
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
924 Shellwood Way, Sacramento, CA 95831 | $2,800 | 4 | 3 | 2130 | 0.7 mi |
876 Shellwood Way, Sacramento, CA 95831 | $2,450 | 3 | 2.5 | 2150 | 0.7 mi |
7397 Flowerwood Way, Sacramento, CA 95831 | $3,250 | 3 | 2.5 | 2235 | 0.4 mi |
7150 Bell River Way, Sacramento, CA 95831 | $3,499 | 5 | 3 | 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