Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.88% first-year return on $872k initial cash invested.
-22.88%
Cash On Cash
1.36%
Cap Rate
0.23
DSCR
$10,040
Rent
-$16,620
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$4151k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$872k
Downpayment
20%
$830k
Closing costs
1%
$41,510
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$10,040
Total Expenses
$26,660
Mortgage P&I
207%
$20,826
Property Taxes
17%
$1,755
Home Insurance
15%
$1,469
HOA
0%
$0
Property Management
10%
$1,004
CapEx
5%
$502
Vacancy
6%
$602
Maintenance
5%
$502
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2055 Kent Dr, Los Altos, CA 94024 | $9,500 | 4 | 3.5 | 3167 | 0.3 mi |
433 Azalea Way, Los Altos, CA 94022 | $11,000 | 4 | 4 | 3097 | 2.9 mi |
1754 Granger Ave, Los Altos, CA 94024 | $11,800 | 4 | 3.5 | 2950 | 0.6 mi |
1710 Whitham Ave, Loyola, CA 94024 | $9,100 | 4 | 3 | 3200 | 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