Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.12% first-year return on $336k initial cash invested.
-15.12%
Cash On Cash
3.16%
Cap Rate
0.52
DSCR
$7,580
Rent
-$4,240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1602k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$336k
Downpayment
20%
$320k
Closing costs
1%
$16,020
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,580
Total Expenses
$11,820
Mortgage P&I
107%
$8,073
Property Taxes
17%
$1,321
Home Insurance
6%
$455
HOA
0%
$0
Property Management
10%
$758
CapEx
5%
$379
Vacancy
6%
$455
Maintenance
5%
$379
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5600 Estates Dr, Oakland, CA 94618 | $6,750 | 4 | 3 | 2600 | 1.6 mi |
7172 Norfolk Rd, Berkeley, CA 94705 | $5,900 | 4 | 2.5 | 2890 | 0.4 mi |
5915 Alhambra Ave, Oakland, CA 94611 | $7,995 | 4 | 3 | 2389 | 1.7 mi |
3214 College Ave, Berkeley, CA 94705 | $8,900 | 4 | 3 | 3039 | 1.6 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