Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.79% first-year return on $735k initial cash invested.
-24.79%
Cash On Cash
0.94%
Cap Rate
0.16
DSCR
$5,660
Rent
-$15,177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3498k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$735k
Downpayment
20%
$700k
Closing costs
1%
$34,980
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,660
Total Expenses
$20,837
Mortgage P&I
312%
$17,642
Property Taxes
9%
$499
Home Insurance
22%
$1,224
HOA
0%
$0
Property Management
10%
$566
CapEx
5%
$283
Vacancy
6%
$340
Maintenance
5%
$283
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
123 Wilder Ave, Los Gatos, CA 95030 | $8,995 | 3 | 2 | 2225 | 4.2 mi |
20290 Orchard Rd, Saratoga, CA 95070 | $7,795 | 3 | 2 | 2250 | 4.2 mi |
21241 Canyon View Dr, Saratoga, CA 95070 | $7,000 | 3 | 2 | 2274 | 4.2 mi |
20243 Beatty Ridge Rd, Los Gatos, CA 95033 | $2,150 | 3 | 2.5 | 2578 | 1.2 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