Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.17% first-year return on $228k initial cash invested.
-18.17%
Cash On Cash
2.36%
Cap Rate
0.4
DSCR
$4,300
Rent
-$3,454
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1086k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$217k
Closing costs
1%
$10,862
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,300
Total Expenses
$7,754
Mortgage P&I
125%
$5,378
Property Taxes
20%
$873
Home Insurance
9%
$385
HOA
0%
$0
Property Management
10%
$430
CapEx
5%
$215
Vacancy
6%
$258
Maintenance
5%
$215
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7411 Crawford Dr, Gilroy, CA 95020 | $4,195 | 4 | 3 | 2087 | 1.9 mi |
1584 Greeley Way, Gilroy, CA 95020 | $4,599 | 4 | 3 | 2452 | 2.1 mi |
841 Lawrence Dr, Gilroy, CA 95020 | $4,100 | 4 | 3 | 2309 | 3.1 mi |
7710 Fennel Pl, Gilroy, CA 95020 | $4,375 | 4 | 3 | 2360 | 2.8 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