Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.51% first-year return on $199k initial cash invested.
-18.51%
Cash On Cash
2.2%
Cap Rate
0.37
DSCR
$3,520
Rent
-$3,072
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$948k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$190k
Closing costs
1%
$9,484
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,520
Total Expenses
$6,592
Mortgage P&I
132%
$4,631
Property Taxes
13%
$460
Home Insurance
9%
$332
HOA
7%
$254
Property Management
10%
$352
CapEx
5%
$176
Vacancy
6%
$211
Maintenance
5%
$176
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7610 Woodborough Dr, Granite Bay, CA 95746 | $4,095 | 3 | 3 | 2394 | 0.7 mi |
8327 Lakeland Dr, Granite Bay, CA 95746 | $4,200 | 3 | 3 | 2170 | 0.6 mi |
9025 Summit Ln, Granite Bay, CA 95746 | $2,795 | 3 | 2.5 | 2409 | 0.6 mi |
6930 Peak Way, Granite Bay, CA 95746 | $4,195 | 3 | 2.5 | 2501 | 0.6 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