Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.92% first-year return on $210k initial cash invested.
-17.92%
Cash On Cash
2.55%
Cap Rate
0.42
DSCR
$4,420
Rent
-$3,136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1000k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$200k
Closing costs
1%
$10,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,420
Total Expenses
$7,556
Mortgage P&I
114%
$5,040
Property Taxes
23%
$1,017
Home Insurance
8%
$350
HOA
0%
$0
Property Management
10%
$442
CapEx
5%
$221
Vacancy
6%
$265
Maintenance
5%
$221
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7065 York Ct, Dublin, CA 94568 | $3,950 | 4 | 2.5 | 1842 | 0.1 mi |
6760 Maple Dr, Dublin, CA 94568 | $4,500 | 4 | 2.5 | 1830 | 0.3 mi |
7006 N Mariposa Ln, Dublin, CA 94568 | $3,995 | 4 | 3 | 2024 | 0.7 mi |
4662 Helpert Ct, Pleasanton, CA 94588 | $4,500 | 4 | 3 | 1955 | 1.8 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