Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.63% first-year return on $217k initial cash invested.
-16.63%
Cash On Cash
2.69%
Cap Rate
0.45
DSCR
$4,060
Rent
-$3,002
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1032k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$206k
Closing costs
1%
$10,315
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,060
Total Expenses
$7,062
Mortgage P&I
126%
$5,107
Property Taxes
14%
$567
Home Insurance
8%
$332
HOA
0%
$0
Property Management
10%
$406
CapEx
5%
$203
Vacancy
6%
$244
Maintenance
5%
$203
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7628 Saint Francis Ct, Gilroy, CA 95020 | $4,200 | 4 | 2 | 1839 | 0.2 mi |
9051 Loganberry Dr, # 0, Gilroy, CA 95020 | $4,195 | 4 | 2 | 1880 | 1.4 mi |
7085 Valley Forge Dr, Gilroy, CA 95020 | $4,250 | 4 | 2 | 2059 | 0.9 mi |
1555 Eagles Nest Ln, Gilroy, CA 95020 | $4,275 | 4 | 2 | 1927 | 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