Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.65% first-year return on $98,385 initial cash invested.
-10.65%
Cash On Cash
4.01%
Cap Rate
0.68
DSCR
$2,700
Rent
-$873
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$469k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,385
Downpayment
20%
$93,700
Closing costs
1%
$4,685
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,700
Total Expenses
$3,573
Mortgage P&I
85%
$2,305
Property Taxes
15%
$398
Home Insurance
6%
$168
HOA
0%
$0
Property Management
10%
$270
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5704 Charleville Ln, Bakersfield, CA 93312 | $2,745 | 4 | 2 | 2300 | 1.5 mi |
8723 Lighthouse Dr, Bakersfield, CA 93312 | $2,600 | 4 | 2 | 2126 | 0.6 mi |
8501 Exodus Ln, Bakersfield, CA 93312 | $3,200 | 4 | 2 | 2610 | 0.3 mi |
10013 Roehampton Ave, Bakersfield, CA 93312 | $2,550 | 4 | 2 | 2145 | 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