Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.28% first-year return on $838k initial cash invested.
-23.28%
Cash On Cash
1.2%
Cap Rate
0.2
DSCR
$10,110
Rent
-$16,257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3990k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$838k
Downpayment
20%
$798k
Closing costs
1%
$39,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$10,110
Total Expenses
$26,367
Mortgage P&I
195%
$19,731
Property Taxes
26%
$2,610
Home Insurance
14%
$1,396
HOA
0%
$0
Property Management
10%
$1,011
CapEx
5%
$506
Vacancy
6%
$607
Maintenance
5%
$506
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
55 Glengarry Way, Hillsborough, CA 94010 | $9,995 | 4 | 3.5 | 3180 | 1.3 mi |
195 W Poplar Ave, San Mateo, CA 94402 | $15,000 | 4 | 3.5 | 3080 | 1.1 mi |
30 Bluebell Ln, Hillsborough, CA 94010 | $8,900 | 4 | 4.5 | 2994 | 1.2 mi |
30 Knollcrest Rd, Hillsborough, CA 94010 | $9,850 | 4 | 3.5 | 2890 | 1 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