Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.41% first-year return on $599k initial cash invested.
-26.41%
Cash On Cash
0.5%
Cap Rate
0.08
DSCR
$5,390
Rent
-$13,173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2850k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$599k
Downpayment
20%
$570k
Closing costs
1%
$28,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,390
Total Expenses
$18,563
Mortgage P&I
262%
$14,099
Property Taxes
38%
$2,064
Home Insurance
19%
$998
HOA
0%
$0
Property Management
10%
$539
CapEx
5%
$270
Vacancy
6%
$323
Maintenance
5%
$270
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
455 Liquidambar Way, Sunnyvale, CA 94086 | $5,895 | 4 | 3 | 2063 | 0.6 mi |
131 Paperbark Ter, Sunnyvale, CA 94086 | $5,500 | 4 | 3 | 2100 | 0.4 mi |
328 Flora Vista Ave, Sunnyvale, CA 94086 | $6,400 | 4 | 3 | 1783 | 0.6 mi |
828 Julian Ter, Unit 1, Sunnyvale, CA 94085 | $6,200 | 4 | 3.5 | 1875 | 0.8 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