Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.41% first-year return on $267k initial cash invested.
-26.41%
Cash On Cash
0.39%
Cap Rate
0.07
DSCR
$3,040
Rent
-$5,873
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1271k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$267k
Downpayment
20%
$254k
Closing costs
1%
$12,708
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,040
Total Expenses
$8,913
Mortgage P&I
202%
$6,136
Property Taxes
51%
$1,555
Home Insurance
14%
$432
HOA
0%
$0
Property Management
10%
$304
CapEx
5%
$152
Vacancy
6%
$182
Maintenance
5%
$152
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8251 Toloso Rd, Atascadero, CA 93422 | $3,400 | 2 | 2 | 2331 | 0.2 mi |
1875 Templeton Rd, Templeton, CA 93465 | $2,800 | 2 | 2 | 1830 | 4.6 mi |
1877 Templeton Rd, Templeton, CA 93465 | $2,400 | 2 | 2 | 1830 | 4.8 mi |
8390 Santa Ynez Ave, Atascadero, CA 93422 | $2,995 | 2 | 1.5 | 1.3 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