Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.93% first-year return on $109k initial cash invested.
-14.93%
Cash On Cash
3.08%
Cap Rate
0.52
DSCR
$2,850
Rent
-$1,351
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$517k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$103k
Closing costs
1%
$5,171
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,850
Total Expenses
$4,201
Mortgage P&I
89%
$2,535
Property Taxes
15%
$414
Home Insurance
6%
$182
HOA
12%
$330
Property Management
10%
$285
CapEx
5%
$142
Vacancy
6%
$171
Maintenance
5%
$142
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
913 Radcliff Dr, Vacaville, CA 95687 | $2,800 | 3 | 2.5 | 1370 | 0 mi |
853 Vassar Dr, Unit Vacaville, Vacaville, CA 95687 | $2,800 | 3 | 2.5 | 1528 | 0 mi |
149 Jennifer Ln, Vacaville, CA 95687 | $2,750 | 3 | 2 | 1374 | 0.6 mi |
312 Royal Oaks Dr, Vacaville, CA 95687 | $2,500 | 3 | 2 | 1352 | 0.5 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