Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.72% first-year return on $116k initial cash invested.
-17.72%
Cash On Cash
2.55%
Cap Rate
0.43
DSCR
$2,610
Rent
-$1,712
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$552k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$110k
Closing costs
1%
$5,521
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,610
Total Expenses
$4,322
Mortgage P&I
106%
$2,755
Property Taxes
15%
$386
Home Insurance
8%
$196
HOA
12%
$307
Property Management
10%
$261
CapEx
5%
$130
Vacancy
6%
$157
Maintenance
5%
$130
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
9449 Century Oaks Ln, Elk Grove, CA 95758 | $2,645 | 2 | 2 | 1694 | 0.2 mi |
2713 Robinson Creek Ln, Elk Grove, CA 95758 | $2,595 | 2 | 2 | 1694 | 0.2 mi |
2528 Granite Park Ln, Elk Grove, CA 95758 | $2,600 | 2 | 2 | 1998 | 0.4 mi |
2608 Emerald Bay Ln, Elk Grove, CA 95758 | $2,645 | 2 | 2 | 1998 | 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