Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.02% first-year return on $57,141 initial cash invested.
-8.02%
Cash On Cash
4.64%
Cap Rate
0.78
DSCR
$1,680
Rent
-$382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,141
Downpayment
20%
$54,420
Closing costs
1%
$2,721
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,680
Total Expenses
$2,062
Mortgage P&I
80%
$1,350
Property Taxes
11%
$179
Home Insurance
6%
$96
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
833 N E St, Stockton, CA 95205 | $1,395 | 2 | 1 | 801 | 1.1 mi |
1711 E Walnut St, Stockton, CA 95205 | $1,795 | 2 | 1 | 849 | 1.9 mi |
1342 Pinchot St, Stockton, CA 95205 | $1,595 | 2 | 1 | 875 | 1.8 mi |
326 E Acacia St E Acacia St, # 330, Stockton, CA 95202 | $1,495 | 2 | 1 | 800 | 2.3 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