Investment Analysis
Comprehensive financial analysis with instant recommendations
4606 San Marino Dr
Davis, CA 95618
5
Beds
3.5
Baths
3,296
Sq Ft
✓ Verified MLS Data
$500,000
Investment Score & Recommendation
AI-powered analysis of this investment opportunity
75
Poor
Fair
Good
Great
Excellent
Our Recommendation
Calculate your investment to see our recommendation.
Adjust Your Investment Parameters
$
$
$
$
$
10-Year Total Profit
$0
Including equity & cash flow
Total Investment
$0
Down payment + closing
Monthly Cash Flow
$0
After all expenses
Key Investment Metrics
Monthly Cash Flow
$0
After all expenses
Cap Rate
0%
Annual return rate
Cash on Cash ROI
0%
Return on cash invested
1% Rule
0%
Rent vs purchase price
Monthly Breakdown
Rental Income
$0
Mortgage Payment (P&I)
-$0
Property Tax
-$0
Insurance
-$0
HOA/Fees
-$0
Vacancy Reserve
-$0
Maintenance Reserve
-$0
Net Cash Flow
$0
10-Year Investment Projection
Equity Gained
Cumulative Cash Flow
Year 1
Equity Gained:
$0
Cash Flow:
$0
Total Profit:
$0
| Year | Home Value | Monthly Rent | Cash Flow | Principal Paid | Loan Balance | Depreciation | Interest Paid | Equity Gained | Total Profit |
|---|
Tax Benefits (10 Years)
Total Depreciation
$0
Total Interest Paid
$0
Total Deductions
$0
Est. Tax Savings
$0
Note: Tax calculations assume 35% tax bracket and are estimates only.
Consult a tax professional for personalized advice. Depreciation is calculated over 27.5 years
for residential properties. Actual tax benefits may vary based on your individual situation.