Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.32% first-year return on $189k initial cash invested.
-12.32%
Cash On Cash
3.61%
Cap Rate
0.61
DSCR
$3,880
Rent
-$1,939
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$180k
Closing costs
1%
$8,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,880
Total Expenses
$5,819
Mortgage P&I
115%
$4,451
Property Taxes
1%
$44
Home Insurance
8%
$315
HOA
0%
$0
Property Management
10%
$388
CapEx
5%
$194
Vacancy
6%
$233
Maintenance
5%
$194
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
827 Martiri Dr, Gilroy, CA 95020 | $3,900 | 4 | 3 | 1422 | 2 mi |
820 Welburn Ave, Gilroy, CA 95020 | $3,500 | 4 | 2 | 1209 | 1.3 mi |
7330 Wren Ave, Gilroy, CA 95020 | $3,300 | 4 | 2 | 1474 | 1.2 mi |
7350 Thayer Ct, Gilroy, CA 95020 | $4,100 | 4 | 2 | 1474 | 1.2 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