Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.11% first-year return on $98,952 initial cash invested.
-11.11%
Cash On Cash
4%
Cap Rate
0.67
DSCR
$2,580
Rent
-$916
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$471k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,952
Downpayment
20%
$94,240
Closing costs
1%
$4,712
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,580
Total Expenses
$3,496
Mortgage P&I
91%
$2,356
Property Taxes
11%
$294
Home Insurance
7%
$175
HOA
0%
$0
Property Management
10%
$258
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
617 Vernon Oaks Dr, Roseville, CA 95678 | $2,950 | 3 | 2 | 1630 | 0.3 mi |
603 Vernon Oaks Dr, Roseville, CA 95678 | $2,300 | 3 | 2 | 1630 | 0.4 mi |
6612 Posten Way, Citrus Heights, CA 95621 | $2,600 | 3 | 2 | 1543 | 0.7 mi |
308 6th St, Roseville, CA 95678 | $2,790 | 3 | 2 | 1600 | 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