Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.62% first-year return on $290k initial cash invested.
-18.62%
Cash On Cash
2.18%
Cap Rate
0.37
DSCR
$5,230
Rent
-$4,496
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1380k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$290k
Downpayment
20%
$276k
Closing costs
1%
$13,796
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,230
Total Expenses
$9,726
Mortgage P&I
129%
$6,743
Property Taxes
19%
$1,009
Home Insurance
9%
$476
HOA
3%
$137
Property Management
10%
$523
CapEx
5%
$262
Vacancy
6%
$314
Maintenance
5%
$262
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1306 Traver Ct, Chula Vista, CA 91913 | $8,500 | 4 | 3.5 | 3500 | 0.2 mi |
1430 Stanislaus Dr, Chula Vista, CA 91913 | $5,250 | 4 | 3.5 | 3465 | 0.8 mi |
976 Merced River Rd, Chula Vista, CA 91913 | $5,495 | 4 | 3 | 3032 | 0.5 mi |
1184 Tristan River Rd, Chula Vista, CA 91913 | $4,900 | 4 | 3 | 2581 | 0.2 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