Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.08% first-year return on $82,950 initial cash invested.
-10.08%
Cash On Cash
4.08%
Cap Rate
0.7
DSCR
$2,470
Rent
-$697
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,950
Downpayment
20%
$79,000
Closing costs
1%
$3,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,470
Total Expenses
$3,167
Mortgage P&I
78%
$1,916
Property Taxes
13%
$321
Home Insurance
6%
$138
HOA
6%
$149
Property Management
10%
$247
CapEx
5%
$124
Vacancy
6%
$148
Maintenance
5%
$124
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
158 Bryce Way, Vacaville, CA 95687 | $2,350 | 2 | 2 | 1193 | 0.2 mi |
232 Grand Canyon Dr, Vacaville, CA 95687 | $2,350 | 2 | 2 | 1197 | 0.4 mi |
115 Isle Royale Cir, Vacaville, CA 95687 | $2,400 | 2 | 2 | 1152 | 0.4 mi |
162 Isle Royale Cir, Vacaville, CA 95687 | $2,250 | 2 | 2 | 1152 | 0.4 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