Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.82% first-year return on $314k initial cash invested.
-21.82%
Cash On Cash
1.52%
Cap Rate
0.26
DSCR
$4,160
Rent
-$5,709
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1495k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$314k
Downpayment
20%
$299k
Closing costs
1%
$14,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,160
Total Expenses
$9,869
Mortgage P&I
178%
$7,393
Property Taxes
21%
$871
Home Insurance
13%
$523
HOA
0%
$0
Property Management
10%
$416
CapEx
5%
$208
Vacancy
6%
$250
Maintenance
5%
$208
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3331 Grosbeak Ct, Davis, CA 95616 | $4,600 | 4 | 3 | 2780 | 0.4 mi |
1034 Miller Dr, Davis, CA 95616 | $4,000 | 4 | 2.5 | 3007 | 1.3 mi |
1648 Colusa Ave, Davis, CA 95616 | $4,850 | 4 | 3 | 1.2 mi | |
1010 Forbes Ln, Davis, CA 95616 | $4,295 | 4 | 3 | 2477 | 1.1 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