Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.58% first-year return on $93,954 initial cash invested.
-9.58%
Cash On Cash
4.24%
Cap Rate
0.72
DSCR
$2,570
Rent
-$750
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$447k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,954
Downpayment
20%
$89,480
Closing costs
1%
$4,474
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,570
Total Expenses
$3,320
Mortgage P&I
86%
$2,201
Property Taxes
11%
$294
Home Insurance
6%
$158
HOA
0%
$0
Property Management
10%
$257
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7213 Cafe Rouge Dr, Bakersfield, CA 93312 | $2,700 | 3 | 2 | 2253 | 1.5 mi |
7504 Feather River Dr, Bakersfield, CA 93308 | $2,750 | 3 | 2 | 2069 | 0.8 mi |
4507 Sealion Ln, Bakersfield, CA 93312 | $2,500 | 3 | 2 | 2103 | 1.1 mi |
10312 Seneca Falls Ave, Bakersfield, CA 93312 | $2,350 | 3 | 2 | 2258 | 1.7 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