Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.8% first-year return on $384k initial cash invested.
-20.8%
Cash On Cash
1.79%
Cap Rate
0.3
DSCR
$5,600
Rent
-$6,649
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1827k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$384k
Downpayment
20%
$365k
Closing costs
1%
$18,269
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,600
Total Expenses
$12,249
Mortgage P&I
162%
$9,098
Property Taxes
20%
$1,114
Home Insurance
10%
$581
HOA
0%
$0
Property Management
10%
$560
CapEx
5%
$280
Vacancy
6%
$336
Maintenance
5%
$280
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3116 Promenade, Costa Mesa, CA 92626 | $5,850 | 4 | 3 | 2387 | 0.7 mi |
3095 Platte Dr, Costa Mesa, CA 92626 | $5,000 | 4 | 3 | 2400 | 0.8 mi |
945 Vivid Ln, Costa Mesa, CA 92626 | $5,600 | 4 | 3 | 2221 | 0.8 mi |
1320 Corte Alemano, Costa Mesa, CA 92626 | $5,775 | 4 | 2.5 | 2422 | 0.7 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