Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.47% first-year return on $224k initial cash invested.
-20.47%
Cash On Cash
1.69%
Cap Rate
0.29
DSCR
$3,550
Rent
-$3,830
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1069k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$224k
Downpayment
20%
$214k
Closing costs
1%
$10,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,550
Total Expenses
$7,380
Mortgage P&I
145%
$5,161
Property Taxes
29%
$1,019
Home Insurance
8%
$276
HOA
0%
$0
Property Management
10%
$355
CapEx
5%
$178
Vacancy
6%
$213
Maintenance
5%
$178
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
35 Fairlawn Ave, Daly City, CA 94015 | $3,950 | 2 | 1 | 940 | 0.4 mi |
363 Monticello St, San Francisco, CA 94132 | $4,700 | 2 | 1 | 1000 | 2.3 mi |
242 Bright St, San Francisco, CA 94132 | $3,950 | 2 | 1 | 1075 | 2.3 mi |
601 Niantic Ave, Apt 2, Daly City, CA 94014 | $2,800 | 2 | 1 | 908 | 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