Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.36% first-year return on $298k initial cash invested.
-18.36%
Cash On Cash
2.43%
Cap Rate
0.4
DSCR
$5,530
Rent
-$4,561
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1420k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$298k
Downpayment
20%
$284k
Closing costs
1%
$14,195
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,530
Total Expenses
$10,091
Mortgage P&I
129%
$7,154
Property Taxes
20%
$1,116
Home Insurance
7%
$384
HOA
0%
$0
Property Management
10%
$553
CapEx
5%
$276
Vacancy
6%
$332
Maintenance
5%
$276
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1700 Leimert Blvd, Oakland, CA 94602 | $5,600 | 3 | 2 | 1930 | 1.5 mi |
6956 Sayre Dr, Oakland, CA 94611 | $4,875 | 3 | 2 | 2080 | 0.6 mi |
4071 Waterhouse Rd, Oakland, CA 94602 | $4,200 | 3 | 2 | 1800 | 1.6 mi |
1721 Arrowhead Dr, Oakland, CA 94611 | $4,400 | 3 | 2 | 2140 | 0.8 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