Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.77% first-year return on $273k initial cash invested.
-22.77%
Cash On Cash
1.24%
Cap Rate
0.21
DSCR
$4,160
Rent
-$5,179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1300k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$260k
Closing costs
1%
$12,998
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,160
Total Expenses
$9,339
Mortgage P&I
152%
$6,313
Property Taxes
32%
$1,322
Home Insurance
11%
$455
HOA
4%
$167
Property Management
10%
$416
CapEx
5%
$208
Vacancy
6%
$250
Maintenance
5%
$208
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3613 Whitworth Dr, Dublin, CA 94568 | $3,950 | 3 | 3.5 | 2100 | 1.7 mi |
5153 Aspen St, Dublin, CA 94568 | $4,900 | 3 | 3 | 2190 | 0.9 mi |
7007 N Mariposa Ln, Dublin, CA 94568 | $3,950 | 3 | 3 | 1873 | 0.7 mi |
5855 Hillbrook Pl, Dublin, CA 94568 | $4,000 | 3 | 3.5 | 1719 | 1.4 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