Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.52% first-year return on $627k initial cash invested.
-25.52%
Cash On Cash
0.71%
Cap Rate
0.12
DSCR
$6,850
Rent
-$13,344
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2988k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$627k
Downpayment
20%
$598k
Closing costs
1%
$29,880
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,850
Total Expenses
$20,194
Mortgage P&I
216%
$14,776
Property Taxes
38%
$2,592
Home Insurance
15%
$1,046
HOA
0%
$0
Property Management
10%
$685
CapEx
5%
$342
Vacancy
6%
$411
Maintenance
5%
$342
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1420 Brookmill Rd, Los Altos, CA 94024 | $7,300 | 4 | 2 | 1920 | 0.8 mi |
1565 Klamath Dr, Sunnyvale, CA 94087 | $6,960 | 4 | 2 | 1918 | 1 mi |
1080 Remsen Ct, Sunnyvale, CA 94087 | $7,200 | 4 | 2 | 1834 | 0.5 mi |
2720 Diericx Dr, Mountain View, CA 94040 | $6,400 | 4 | 2 | 2001 | 1.1 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