Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.01% first-year return on $291k initial cash invested.
-24.01%
Cash On Cash
1.09%
Cap Rate
0.18
DSCR
$3,800
Rent
-$5,827
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1387k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$277k
Closing costs
1%
$13,867
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,800
Total Expenses
$9,627
Mortgage P&I
181%
$6,891
Property Taxes
34%
$1,300
Home Insurance
12%
$448
HOA
0%
$0
Property Management
10%
$380
CapEx
5%
$190
Vacancy
6%
$228
Maintenance
5%
$190
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
11482 Silvergate Dr, Dublin, CA 94568 | $3,875 | 3 | 2 | 1695 | 1.3 mi |
5750 Greige Cir, Dublin, CA 94568 | $4,050 | 3 | 2 | 1618 | 1.6 mi |
8320 Davona Dr, Dublin, CA 94568 | $3,600 | 3 | 2 | 1516 | 0.8 mi |
6847 Cedar Ln, Dublin, CA 94568 | $3,500 | 3 | 2 | 1464 | 0.4 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