Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.63% first-year return on $197k initial cash invested.
-17.63%
Cash On Cash
2.37%
Cap Rate
0.41
DSCR
$3,790
Rent
-$2,893
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$938k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$188k
Closing costs
1%
$9,375
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,790
Total Expenses
$6,683
Mortgage P&I
120%
$4,551
Property Taxes
21%
$814
Home Insurance
9%
$332
HOA
0%
$0
Property Management
10%
$379
CapEx
5%
$190
Vacancy
6%
$227
Maintenance
5%
$190
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
820 Welburn Ave, Gilroy, CA 95020 | $3,500 | 4 | 2 | 1209 | 0.1 mi |
7350 Thayer Ct, Gilroy, CA 95020 | $4,100 | 4 | 2 | 1474 | 1 mi |
7330 Wren Ave, Gilroy, CA 95020 | $3,300 | 4 | 2 | 1474 | 1.1 mi |
9270 Loganberry Dr, Gilroy, CA 95020 | $3,800 | 4 | 2 | 1516 | 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