Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.76% first-year return on $188k initial cash invested.
-16.76%
Cash On Cash
2.61%
Cap Rate
0.44
DSCR
$3,810
Rent
-$2,624
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$895k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$179k
Closing costs
1%
$8,946
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,810
Total Expenses
$6,434
Mortgage P&I
115%
$4,378
Property Taxes
20%
$751
Home Insurance
8%
$315
HOA
0%
$0
Property Management
10%
$381
CapEx
5%
$190
Vacancy
6%
$229
Maintenance
5%
$190
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3417 S Lowell St, Santa Ana, CA 92707 | $4,100 | 3 | 2 | 1206 | 1.4 mi |
327 Normandy Pl, Santa Ana, CA 92701 | $5,500 | 3 | 2 | 1200 | 1.3 mi |
2517 S Douglas St, Santa Ana, CA 92704 | $3,650 | 3 | 2 | 1176 | 1 mi |
3324 S Olive St, Santa Ana, CA 92707 | $3,795 | 3 | 2 | 1226 | 1.3 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