Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.36% first-year return on $440k initial cash invested.
-20.36%
Cash On Cash
1.93%
Cap Rate
0.32
DSCR
$6,520
Rent
-$7,465
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2096k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$440k
Downpayment
20%
$419k
Closing costs
1%
$20,956
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,520
Total Expenses
$13,985
Mortgage P&I
161%
$10,514
Property Taxes
16%
$1,024
Home Insurance
12%
$752
HOA
0%
$0
Property Management
10%
$652
CapEx
5%
$326
Vacancy
6%
$391
Maintenance
5%
$326
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1441 Peachwood Dr, Encinitas, CA 92024 | $6,700 | 4 | 2 | 1983 | 0.8 mi |
280 Turner Ave, Encinitas, CA 92024 | $5,800 | 4 | 2 | 2123 | 1 mi |
286 Via, Tierra, Encinitas, CA 92024 | $7,800 | 4 | 2 | 2208 | 0.8 mi |
149 Rodney Ave, Encinitas, CA 92024 | $5,500 | 4 | 2 | 1830 | 1.1 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