Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.35% first-year return on $249k initial cash invested.
-12.35%
Cash On Cash
3.46%
Cap Rate
0.6
DSCR
$5,140
Rent
-$2,568
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,140 income − $7,708 expenses = $2,568 out of pocket
Investment Breakdown
|
Purchase Price
$1188k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$238k
Closing costs
1%
$11,880
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,140
Total Expenses
$7,708
Mortgage P&I
112%
$5,736
Property Taxes
4%
$220
Home Insurance
8%
$416
HOA
0%
$0
Property Management
10%
$514
CapEx
5%
$257
Vacancy
6%
$308
Maintenance
5%
$257
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
85 Rousseau St, San Francisco, CA 94112 | $6,500 | 3 | 3 | 2140 | 1.9 mi |
55 Junior Terrace Dr, San Francisco, CA 94112 | $4,800 | 3 | 2 | 1873 | 1.1 mi |
103 Stoneridge Ln, # 2210, San Francisco, CA 94134 | $4,900 | 3 | 2 | 1741 | 0.3 mi |
2644 Alemany Blvd, San Francisco, CA 94112 | $4,795 | 3 | 2 | 1800 | 1.2 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