Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.44% first-year return on $374k initial cash invested.
-23.44%
Cash On Cash
1.18%
Cap Rate
0.2
DSCR
$4,880
Rent
-$7,302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1780k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$374k
Downpayment
20%
$356k
Closing costs
1%
$17,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,880
Total Expenses
$12,182
Mortgage P&I
180%
$8,802
Property Taxes
30%
$1,488
Home Insurance
13%
$623
HOA
0%
$0
Property Management
10%
$488
CapEx
5%
$244
Vacancy
6%
$293
Maintenance
5%
$244
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
731 Santa Paula Ave, Sunnyvale, CA 94085 | $4,900 | 4 | 2 | 1442 | 0.3 mi |
681 Georgia Ave, Sunnyvale, CA 94085 | $4,995 | 4 | 2 | 1507 | 1 mi |
767 Borregas Ave, Sunnyvale, CA 94085 | $4,500 | 4 | 2 | 1491 | 1.3 mi |
828 Julian Ter, Unit 1, Sunnyvale, CA 94085 | $6,200 | 4 | 3.5 | 1875 | 0.5 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