Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.32% first-year return on $419k initial cash invested.
-21.32%
Cash On Cash
1.63%
Cap Rate
0.27
DSCR
$5,860
Rent
-$7,443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1995k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$419k
Downpayment
20%
$399k
Closing costs
1%
$19,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,860
Total Expenses
$13,303
Mortgage P&I
168%
$9,855
Property Taxes
21%
$1,226
Home Insurance
12%
$698
HOA
0%
$0
Property Management
10%
$586
CapEx
5%
$293
Vacancy
6%
$352
Maintenance
5%
$293
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
819 Greenberry Ln, San Rafael, CA 94903 | $6,000 | 4 | 2 | 1805 | 0.7 mi |
44 Park Ridge Rd, Unit O, San Rafael, CA 94903 | $8,250 | 4 | 3 | 2360 | 0.6 mi |
5 Oak Springs Dr, San Anselmo, CA 94960 | $8,900 | 4 | 3 | 2160 | 1.7 mi |
840 Idylberry Rd, San Rafael, CA 94903 | $5,000 | 4 | 2 | 1850 | 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