Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.02% first-year return on $333k initial cash invested.
-21.02%
Cash On Cash
1.68%
Cap Rate
0.28
DSCR
$4,370
Rent
-$5,830
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1585k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$333k
Downpayment
20%
$317k
Closing costs
1%
$15,846
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,370
Total Expenses
$10,200
Mortgage P&I
179%
$7,836
Property Taxes
15%
$673
Home Insurance
13%
$556
HOA
0%
$0
Property Management
10%
$437
CapEx
5%
$218
Vacancy
6%
$262
Maintenance
5%
$218
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
606 Arcadia Ter, Unit 301, Sunnyvale, CA 94085 | $4,200 | 3 | 2 | 1250 | 0.6 mi |
609 Arcadia Ter, Unit 301, Sunnyvale, CA 94085 | $4,000 | 3 | 2 | 1250 | 0.6 mi |
140 W Arbor Ave, Sunnyvale, CA 94085 | $4,800 | 3 | 2 | 1267 | 0.5 mi |
749 Santa Christina Ct, Sunnyvale, CA 94085 | $4,350 | 3 | 2 | 1324 | 0 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