Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.45% first-year return on $630k initial cash invested.
-25.45%
Cash On Cash
0.7%
Cap Rate
0.12
DSCR
$5,270
Rent
-$13,353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2998k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$630k
Downpayment
20%
$600k
Closing costs
1%
$29,980
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,270
Total Expenses
$18,623
Mortgage P&I
281%
$14,831
Property Taxes
26%
$1,372
Home Insurance
20%
$1,049
HOA
0%
$0
Property Management
10%
$527
CapEx
5%
$264
Vacancy
6%
$316
Maintenance
5%
$264
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
328 Flora Vista Ave, Sunnyvale, CA 94086 | $6,400 | 4 | 3 | 1783 | 0.5 mi |
188 S Bernardo Ave, Sunnyvale, CA 94086 | $7,400 | 4 | 3 | 1800 | 1 mi |
1163 W Iowa Ave, Sunnyvale, CA 94086 | $7,495 | 4 | 3 | 1924 | 0.9 mi |
492 Nuestra Ave, Sunnyvale, CA 94086 | $5,500 | 4 | 3 | 2000 | 0.5 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