Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.52% first-year return on $147k initial cash invested.
-21.52%
Cash On Cash
1.57%
Cap Rate
0.27
DSCR
$3,000
Rent
-$2,639
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$701k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$140k
Closing costs
1%
$7,008
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,000
Total Expenses
$5,639
Mortgage P&I
113%
$3,404
Property Taxes
21%
$623
Home Insurance
11%
$331
HOA
17%
$501
Property Management
10%
$300
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5137 Sunrise Hills Dr, Fair Oaks, CA 95628 | $2,950 | 4 | 3 | 2897 | 0.7 mi |
7200 Sunset Ave, Fair Oaks, CA 95628 | $2,300 | 3 | 2.5 | 1917 | 0.6 mi |
5359 Sablewood Ln, Fair Oaks, CA 95628 | $2,595 | 3 | 2.5 | 2000 | 1.2 mi |
4818 Morgera Ln, Fair Oaks, CA 95628 | $2,625 | 3 | 2.5 | 1663 | 0.2 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