Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.18% first-year return on $196k initial cash invested.
-16.18%
Cash On Cash
2.68%
Cap Rate
0.46
DSCR
$4,360
Rent
-$2,648
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$935k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$187k
Closing costs
1%
$9,352
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,360
Total Expenses
$7,008
Mortgage P&I
104%
$4,517
Property Taxes
22%
$966
Home Insurance
8%
$332
HOA
1%
$59
Property Management
10%
$436
CapEx
5%
$218
Vacancy
6%
$262
Maintenance
5%
$218
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
11 Elmwood Dr, San Ramon, CA 94583 | $4,300 | 4 | 2.5 | 1784 | 0.4 mi |
7006 Locust Ct, Dublin, CA 94568 | $3,595 | 4 | 2.5 | 1664 | 0.2 mi |
7006 N Mariposa Ln, Dublin, CA 94568 | $3,995 | 4 | 3 | 2024 | 1 mi |
7065 York Ct, Dublin, CA 94568 | $3,950 | 4 | 2.5 | 1842 | 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