Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.13% first-year return on $269k initial cash invested.
-21.13%
Cash On Cash
1.6%
Cap Rate
0.27
DSCR
$4,470
Rent
-$4,733
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1280k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$269k
Downpayment
20%
$256k
Closing costs
1%
$12,797
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,470
Total Expenses
$9,203
Mortgage P&I
139%
$6,213
Property Taxes
28%
$1,252
Home Insurance
10%
$454
HOA
3%
$121
Property Management
10%
$447
CapEx
5%
$224
Vacancy
6%
$268
Maintenance
5%
$224
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1177 Viognier Way, Gilroy, CA 95020 | $4,695 | 4 | 3 | 3279 | 0.8 mi |
1561 Castlewood Pl, Gilroy, CA 95020 | $4,850 | 4 | 3 | 2800 | 0.3 mi |
6420 Godani St, Gilroy, CA 95020 | $5,200 | 4 | 3.5 | 3101 | 0.8 mi |
1180 Pueblo Ct, Gilroy, CA 95020 | $4,950 | 4 | 3 | 3314 | 2.7 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