Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.43% first-year return on $159k initial cash invested.
-16.43%
Cash On Cash
2.68%
Cap Rate
0.46
DSCR
$3,270
Rent
-$2,181
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%
$7,586
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,270
Total Expenses
$5,451
Mortgage P&I
113%
$3,711
Property Taxes
17%
$564
Home Insurance
8%
$269
HOA
2%
$56
Property Management
10%
$327
CapEx
5%
$164
Vacancy
6%
$196
Maintenance
5%
$164
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
716 San Juan Oaks Rd, Brentwood, CA 94513 | $3,750 | 4 | 2 | 2134 | 1.1 mi |
371 Cortona Way, Brentwood, CA 94513 | $3,000 | 4 | 2.5 | 1978 | 0.9 mi |
1023 New Holland Ct, Brentwood, CA 94513 | $3,295 | 4 | 2.5 | 1943 | 2.2 mi |
5043 Comanche Way, Antioch, CA 94531 | $3,365 | 4 | 2.5 | 1819 | 2.4 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