Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.71% first-year return on $135k initial cash invested.
-11.71%
Cash On Cash
3.63%
Cap Rate
0.63
DSCR
$3,150
Rent
-$1,315
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$642k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$128k
Closing costs
1%
$6,419
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,150
Total Expenses
$4,465
Mortgage P&I
98%
$3,100
Property Taxes
9%
$283
Home Insurance
7%
$228
HOA
1%
$34
Property Management
10%
$315
CapEx
5%
$158
Vacancy
6%
$189
Maintenance
5%
$158
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
9146 W Laguna Way, Elk Grove, CA 95758 | $2,990 | 4 | 3 | 2008 | 0.2 mi |
4405 Careyback Ave, Elk Grove, CA 95758 | $2,600 | 4 | 2.5 | 1974 | 1.3 mi |
4821 Laguna West Way, Elk Grove, CA 95758 | $3,225 | 4 | 3 | 2164 | 1.5 mi |
3000 W Sondiesa Ct, Elk Grove, CA 95758 | $2,895 | 4 | 3 | 1686 | 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