Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.65% first-year return on $325k initial cash invested.
-22.65%
Cash On Cash
1.45%
Cap Rate
0.24
DSCR
$5,090
Rent
-$6,130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1546k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$325k
Downpayment
20%
$309k
Closing costs
1%
$15,462
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,090
Total Expenses
$11,220
Mortgage P&I
152%
$7,740
Property Taxes
29%
$1,482
Home Insurance
11%
$551
HOA
2%
$125
Property Management
10%
$509
CapEx
5%
$254
Vacancy
6%
$305
Maintenance
5%
$254
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
367 Mt Washington Way, Clayton, CA 94517 | $5,995 | 4 | 4 | 4318 | 2.3 mi |
4450 Shellflower Ct, Concord, CA 94518 | $3,700 | 4 | 3 | 2479 | 1.5 mi |
515 Sitka Ct, Walnut Creek, CA 94598 | $5,700 | 4 | 3.5 | 2206 | 1.8 mi |
5304 Oakpoint Ct, Concord, CA 94521 | $4,995 | 5 | 3.5 | 3200 | 0.4 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