Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.79% first-year return on $159k initial cash invested.
-17.79%
Cash On Cash
2.39%
Cap Rate
0.4
DSCR
$2,880
Rent
-$2,364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$759k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$152k
Closing costs
1%
$7,592
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,880
Total Expenses
$5,244
Mortgage P&I
129%
$3,729
Property Taxes
17%
$497
Home Insurance
9%
$269
HOA
0%
$0
Property Management
10%
$288
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6439 Cormorant Cir, Rocklin, CA 95765 | $3,195 | 4 | 3 | 2529 | 0.2 mi |
6311 Surfbird Ln, Rocklin, CA 95765 | $2,995 | 4 | 2.5 | 2485 | 0.4 mi |
6335 Surfbird Ln, Rocklin, CA 95765 | $2,950 | 4 | 2.5 | 2485 | 0.5 mi |
6323 Mallard Ct, Rocklin, CA 95765 | $2,850 | 4 | 2.5 | 2606 | 0.6 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