Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.15% first-year return on $252k initial cash invested.
-23.15%
Cash On Cash
1.38%
Cap Rate
0.23
DSCR
$3,820
Rent
-$4,861
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1200k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$252k
Downpayment
20%
$240k
Closing costs
1%
$12,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,820
Total Expenses
$8,681
Mortgage P&I
158%
$6,048
Property Taxes
32%
$1,220
Home Insurance
11%
$420
HOA
0%
$0
Property Management
10%
$382
CapEx
5%
$191
Vacancy
6%
$229
Maintenance
5%
$191
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6847 Cedar Ln, Dublin, CA 94568 | $3,500 | 3 | 2 | 1464 | 0.2 mi |
7251 Amanda St, Dublin, CA 94568 | $3,695 | 3 | 2 | 1375 | 0.5 mi |
108 Madora Pl, San Ramon, CA 94583 | $3,845 | 3 | 2 | 1440 | 1.7 mi |
8320 Davona Dr, Dublin, CA 94568 | $3,600 | 3 | 2 | 1516 | 1.1 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