Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.52% first-year return on $403k initial cash invested.
-28.52%
Cash On Cash
0.24%
Cap Rate
0.04
DSCR
$5,110
Rent
-$9,578
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1919k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$403k
Downpayment
20%
$384k
Closing costs
1%
$19,191
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,110
Total Expenses
$14,688
Mortgage P&I
190%
$9,704
Property Taxes
50%
$2,540
Home Insurance
17%
$874
HOA
5%
$240
Property Management
10%
$511
CapEx
5%
$256
Vacancy
6%
$307
Maintenance
5%
$256
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
11195 Bay Laurel St, Dublin, CA 94568 | $5,200 | 4 | 3 | 2430 | 0.5 mi |
7092 N Mariposa Ct, Dublin, CA 94568 | $4,095 | 4 | 4 | 2166 | 2.9 mi |
7826 Kelly Canyon Pl, Dublin, CA 94568 | $6,495 | 5 | 3.5 | 3540 | 1.1 mi |
6333 Dandelion St, Dublin, CA 94568 | $5,250 | 4 | 3.5 | 2430 | 3 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