Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.58% first-year return on $242k initial cash invested.
-19.58%
Cash On Cash
2%
Cap Rate
0.34
DSCR
$3,630
Rent
-$3,940
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,630 income − $7,570 expenses = $3,940 out of pocket
Investment Breakdown
|
Purchase Price
$1150k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$230k
Closing costs
1%
$11,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,630
Total Expenses
$7,570
Mortgage P&I
156%
$5,676
Property Taxes
7%
$266
Home Insurance
11%
$402
HOA
8%
$281
Property Management
10%
$363
CapEx
5%
$182
Vacancy
6%
$218
Maintenance
5%
$182
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
9001 Ventura St, Lot 1, Granite Bay, CA 95746 | $4,495 | 4 | 3 | 2560 | 2.7 mi |
9041 Ventura St, Lot 6, Granite Bay, CA 95746 | $3,995 | 4 | 3 | 2566 | 2.7 mi |
6739 Micherra Cir, Granite Bay, CA 95746 | $3,995 | 4 | 3 | 2590 | 2.8 mi |
5381 Brookfield Cir, Rocklin, CA 95677 | $3,695 | 4 | 3 | 2436 | 3.1 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