Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.1% first-year return on $204k initial cash invested.
-21.1%
Cash On Cash
1.8%
Cap Rate
0.3
DSCR
$2,950
Rent
-$3,593
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$973k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$195k
Closing costs
1%
$9,730
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,950
Total Expenses
$6,543
Mortgage P&I
166%
$4,903
Property Taxes
18%
$522
Home Insurance
12%
$350
HOA
0%
$0
Property Management
10%
$295
CapEx
5%
$148
Vacancy
6%
$177
Maintenance
5%
$148
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7721 Congaree Way, Sacramento, CA 95829 | $3,300 | 4 | 2 | 2262 | 2 mi |
9224 Balboa Park Way, Elk Grove, CA 95624 | $2,995 | 4 | 2 | 2180 | 3 mi |
9265 Horsham Ct, Sacramento, CA 95829 | $2,850 | 4 | 2 | 2004 | 2.9 mi |
9568 Spring River Way, Elk Grove, CA 95624 | $750 | 4 | 2 | 2060 | 3.4 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