Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.62% first-year return on $166k initial cash invested.
-14.62%
Cash On Cash
3.26%
Cap Rate
0.54
DSCR
$3,630
Rent
-$2,019
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$789k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$158k
Closing costs
1%
$7,890
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,630
Total Expenses
$5,649
Mortgage P&I
110%
$3,980
Property Taxes
12%
$448
Home Insurance
8%
$276
HOA
0%
$0
Property Management
10%
$363
CapEx
5%
$182
Vacancy
6%
$218
Maintenance
5%
$182
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5535 El Encanto Cir, Santa Rosa, CA 95409 | $3,375 | 3 | 2 | 1551 | 0.8 mi |
676 Rinaldo St, Santa Rosa, CA 95409 | $3,300 | 3 | 2 | 1788 | 0.1 mi |
5503 Rainbow Cir, Santa Rosa, CA 95409 | $4,000 | 3 | 2 | 1541 | 0.8 mi |
1240 Melissa Ct, Santa Rosa, CA 95409 | $4,250 | 3 | 2 | 1717 | 0.7 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