Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.75% first-year return on $226k initial cash invested.
-23.75%
Cash On Cash
1.11%
Cap Rate
0.19
DSCR
$3,030
Rent
-$4,468
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1075k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$215k
Closing costs
1%
$10,752
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,030
Total Expenses
$7,498
Mortgage P&I
175%
$5,307
Property Taxes
31%
$947
Home Insurance
15%
$455
HOA
0%
$0
Property Management
10%
$303
CapEx
5%
$152
Vacancy
6%
$182
Maintenance
5%
$152
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5125 Vista Del Oro Way, Fair Oaks, CA 95628 | $2,995 | 4 | 2 | 2597 | 0.3 mi |
4350 Winding Woods Way, Fair Oaks, CA 95628 | $4,500 | 4 | 3 | 3556 | 1.4 mi |
9378 Rolling Glen Ct, Orangevale, CA 95662 | $2,870 | 4 | 2 | 1998 | 1 mi |
9221 Rock Canyon Way, Orangevale, CA 95662 | $3,095 | 4 | 2 | 2067 | 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