Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.3% first-year return on $94,836 initial cash invested.
-12.3%
Cash On Cash
3.75%
Cap Rate
0.62
DSCR
$2,470
Rent
-$972
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$452k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,836
Downpayment
20%
$90,320
Closing costs
1%
$4,516
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,470
Total Expenses
$3,442
Mortgage P&I
91%
$2,258
Property Taxes
15%
$380
Home Insurance
7%
$161
HOA
0%
$0
Property Management
10%
$247
CapEx
5%
$124
Vacancy
6%
$148
Maintenance
5%
$124
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7441 Windjammer Way, Citrus Heights, CA 95621 | $2,395 | 3 | 2 | 1380 | 0.4 mi |
7501 Saybrook Dr, Citrus Heights, CA 95621 | $2,600 | 3 | 2 | 1304 | 0.5 mi |
6556 Mossview Way, Citrus Heights, CA 95621 | $2,600 | 3 | 2 | 1300 | 0.8 mi |
7541 Bierston St, Citrus Heights, CA 95621 | $2,500 | 3 | 2 | 1271 | 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