Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.52% first-year return on $96,915 initial cash invested.
-10.52%
Cash On Cash
4.07%
Cap Rate
0.68
DSCR
$2,520
Rent
-$850
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$462k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,915
Downpayment
20%
$92,300
Closing costs
1%
$4,615
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,520
Total Expenses
$3,370
Mortgage P&I
91%
$2,289
Property Taxes
11%
$268
Home Insurance
6%
$158
HOA
0%
$0
Property Management
10%
$252
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6128 Mariposa Ave, Citrus Heights, CA 95610 | $2,395 | 3 | 2 | 1260 | 1 mi |
4745 Rustic Rd, Fair Oaks, CA 95628 | $2,650 | 3 | 2 | 1290 | 1.1 mi |
6021 Viceroy Way, Citrus Heights, CA 95610 | $2,495 | 3 | 2 | 1259 | 1.1 mi |
5418 Bartig Way, Citrus Heights, CA 95621 | $2,550 | 3 | 2 | 1400 | 0.1 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