Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.73% first-year return on $193k initial cash invested.
-19.73%
Cash On Cash
1.9%
Cap Rate
0.33
DSCR
$3,250
Rent
-$3,177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$920k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$184k
Closing costs
1%
$9,201
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,250
Total Expenses
$6,427
Mortgage P&I
138%
$4,469
Property Taxes
22%
$721
Home Insurance
10%
$331
HOA
2%
$62
Property Management
10%
$325
CapEx
5%
$162
Vacancy
6%
$195
Maintenance
5%
$162
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8327 Lakeland Dr, Granite Bay, CA 95746 | $4,200 | 3 | 3 | 2170 | 0.3 mi |
8620 Park Vista Dr, Granite Bay, CA 95746 | $3,100 | 3 | 3.5 | 1914 | 0.2 mi |
7610 Woodborough Dr, Granite Bay, CA 95746 | $4,095 | 3 | 3 | 2394 | 0.5 mi |
8445 Serene View Rd, Granite Bay, CA 95746 | $3,300 | 3 | 2.5 | 1740 | 0.7 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