Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.77% first-year return on $120k initial cash invested.
-16.77%
Cash On Cash
2.58%
Cap Rate
0.44
DSCR
$2,590
Rent
-$1,675
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$571k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$114k
Closing costs
1%
$5,708
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,590
Total Expenses
$4,265
Mortgage P&I
107%
$2,772
Property Taxes
24%
$616
Home Insurance
8%
$203
HOA
0%
$0
Property Management
10%
$259
CapEx
5%
$130
Vacancy
6%
$155
Maintenance
5%
$130
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8714 N Heartland Way, Fresno, CA 93720 | $2,700 | 3 | 2 | 2150 | 0.2 mi |
8820 N Woodrow Ave, Fresno, CA 93720 | $2,450 | 3 | 2 | 2073 | 0.6 mi |
2898 E Pryor Dr, Fresno, CA 93720 | $2,350 | 3 | 2 | 2040 | 0.4 mi |
543 Powers Ave, Clovis, CA 93619 | $2,500 | 3 | 2 | 2153 | 1.7 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