Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.51% first-year return on $176k initial cash invested.
-14.51%
Cash On Cash
3.04%
Cap Rate
0.52
DSCR
$3,690
Rent
-$2,130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$839k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$168k
Closing costs
1%
$8,389
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,690
Total Expenses
$5,820
Mortgage P&I
110%
$4,073
Property Taxes
13%
$492
Home Insurance
8%
$297
HOA
0%
$0
Property Management
10%
$369
CapEx
5%
$184
Vacancy
6%
$221
Maintenance
5%
$184
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
757 Gary St, Gilroy, CA 95020 | $3,850 | 3 | 2 | 1780 | 0.1 mi |
1433 Bay Tree Dr, Gilroy, CA 95020 | $4,000 | 3 | 2 | 1616 | 0.7 mi |
201 Ronan Ave, Gilroy, CA 95020 | $3,500 | 3 | 2 | 1577 | 0.5 mi |
1450 Cypress Ct, Gilroy, CA 95020 | $3,900 | 3 | 2 | 1860 | 0.9 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