Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.91% first-year return on $837k initial cash invested.
-22.91%
Cash On Cash
1.33%
Cap Rate
0.22
DSCR
$7,810
Rent
-$15,990
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3988k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$837k
Downpayment
20%
$798k
Closing costs
1%
$39,880
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,810
Total Expenses
$23,800
Mortgage P&I
256%
$20,008
Property Taxes
5%
$366
Home Insurance
18%
$1,396
HOA
0%
$0
Property Management
10%
$781
CapEx
5%
$390
Vacancy
6%
$469
Maintenance
5%
$390
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
496 Valley View Dr, Los Altos, CA 94024 | $7,250 | 3 | 3 | 2248 | 0.7 mi |
262 Angela Dr, Los Altos, CA 94022 | $7,950 | 3 | 2.5 | 2142 | 1 mi |
444 Tyndall St, Los Altos, CA 94022 | $6,495 | 3 | 2.5 | 1700 | 0.5 mi |
386 Yerba Buena Ave, Los Altos, CA 94022 | $6,900 | 3 | 2 | 2000 | 1.4 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