Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.23% first-year return on $920k initial cash invested.
-26.23%
Cash On Cash
0.6%
Cap Rate
0.1
DSCR
$7,680
Rent
-$20,108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$4380k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$920k
Downpayment
20%
$876k
Closing costs
1%
$43,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,680
Total Expenses
$27,788
Mortgage P&I
285%
$21,925
Property Taxes
30%
$2,333
Home Insurance
20%
$1,533
HOA
0%
$0
Property Management
10%
$768
CapEx
5%
$384
Vacancy
6%
$461
Maintenance
5%
$384
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
496 Valley View Dr, Los Altos, CA 94024 | $7,250 | 3 | 3 | 2248 | 0.9 mi |
807 Rebecca Privada, Mountain View, CA 94040 | $5,800 | 3 | 3 | 2022 | 1.3 mi |
1511 Fallen Leaf Ln, Los Altos, CA 94024 | $8,800 | 3 | 2.5 | 2244 | 1.4 mi |
1374 Cuernavaca Circulo, Mountain View, CA 94040 | $5,800 | 3 | 2.5 | 2200 | 1.5 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