Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.8% first-year return on $344k initial cash invested.
-18.8%
Cash On Cash
2.3%
Cap Rate
0.38
DSCR
$5,250
Rent
-$5,395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1640k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$344k
Downpayment
20%
$328k
Closing costs
1%
$16,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,250
Total Expenses
$10,645
Mortgage P&I
158%
$8,271
Property Taxes
8%
$436
Home Insurance
11%
$574
HOA
0%
$0
Property Management
10%
$525
CapEx
5%
$262
Vacancy
6%
$315
Maintenance
5%
$262
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1152 Via, Conejo, Escondido, CA 92029 | $7,450 | 3 | 3 | 3493 | 0.1 mi |
9425 Mount Israel Rd, Escondido, CA 92029 | $5,200 | 3 | 3.5 | 3491 | 2.5 mi |
2715 S Centre City Pkwy, Escondido, CA 92025 | $4,850 | 3 | 3 | 2542 | 1.4 mi |
1548 Via Rancho Pkwy, Escondido, CA 92029 | $8,500 | 3 | 2 | 0.8 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