Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.05% first-year return on $346k initial cash invested.
-25.05%
Cash On Cash
0.86%
Cap Rate
0.14
DSCR
$4,530
Rent
-$7,222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1647k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$346k
Downpayment
20%
$329k
Closing costs
1%
$16,472
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,530
Total Expenses
$11,752
Mortgage P&I
180%
$8,176
Property Taxes
38%
$1,727
Home Insurance
13%
$595
HOA
2%
$77
Property Management
10%
$453
CapEx
5%
$226
Vacancy
6%
$272
Maintenance
5%
$226
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3191 Saddle Dr, Hayward, CA 94541 | $4,500 | 4 | 3.5 | 1958 | 1.4 mi |
24126 Machado Ct, Hayward, CA 94541 | $4,000 | 4 | 2.5 | 2062 | 0.8 mi |
5187 Salvia Dr, Castro Valley, CA 94552 | $5,495 | 4 | 3 | 2992 | 0.5 mi |
17716 Columbia Dr, Castro Valley, CA 94552 | $5,095 | 4 | 2.5 | 2098 | 2.5 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