Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.9% first-year return on $248k initial cash invested.
-21.9%
Cash On Cash
1.42%
Cap Rate
0.24
DSCR
$3,810
Rent
-$4,518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1179k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$248k
Downpayment
20%
$236k
Closing costs
1%
$11,790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,810
Total Expenses
$8,328
Mortgage P&I
150%
$5,726
Property Taxes
31%
$1,199
Home Insurance
11%
$413
HOA
0%
$0
Property Management
10%
$381
CapEx
5%
$190
Vacancy
6%
$229
Maintenance
5%
$190
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6847 Cedar Ln, Dublin, CA 94568 | $3,500 | 3 | 2 | 1464 | 0.1 mi |
7251 Amanda St, Dublin, CA 94568 | $3,695 | 3 | 2 | 1375 | 0.4 mi |
8320 Davona Dr, Dublin, CA 94568 | $3,600 | 3 | 2 | 1516 | 1 mi |
7761 Ironwood Dr, Dublin, CA 94568 | $3,500 | 3 | 2 | 1566 | 0.8 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