Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.12% first-year return on $346k initial cash invested.
-21.12%
Cash On Cash
1.76%
Cap Rate
0.29
DSCR
$4,600
Rent
-$6,097
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1649k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$346k
Downpayment
20%
$330k
Closing costs
1%
$16,493
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,600
Total Expenses
$10,697
Mortgage P&I
180%
$8,289
Property Taxes
14%
$624
Home Insurance
13%
$588
HOA
0%
$0
Property Management
10%
$460
CapEx
5%
$230
Vacancy
6%
$276
Maintenance
5%
$230
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5092 Bengal Dr, San Jose, CA 95111 | $4,825 | 4 | 3 | 2176 | 2.3 mi |
5840 Virtual Ln, San Jose, CA 95119 | $5,200 | 4 | 3.5 | 2258 | 1.5 mi |
6976 Claywood Way, San Jose, CA 95120 | $4,800 | 4 | 3 | 1936 | 1.8 mi |
475 Roading Dr, San Jose, CA 95123 | $5,250 | 4 | 3 | 2593 | 1.3 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