Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.59% first-year return on $756k initial cash invested.
-17.59%
Cash On Cash
2.55%
Cap Rate
0.42
DSCR
$12,060
Rent
-$11,081
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3599k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$756k
Downpayment
20%
$720k
Closing costs
1%
$35,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$12,060
Total Expenses
$23,141
Mortgage P&I
150%
$18,125
Property Taxes
5%
$620
Home Insurance
10%
$1,260
HOA
0%
$0
Property Management
10%
$1,206
CapEx
5%
$603
Vacancy
6%
$724
Maintenance
5%
$603
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
125 N Palm Dr, Beverly Hills, CA 90210 | $10,500 | 4 | 4.5 | 2820 | 0.1 mi |
120 S Almont Dr, Beverly Hills, CA 90211 | $15,000 | 4 | 4 | 3442 | 0.4 mi |
209 N Doheny Dr, Beverly Hills, CA 90211 | $14,995 | 4 | 4 | 2454 | 0.3 mi |
257 S Oakhurst Dr, Beverly Hills, CA 90212 | $16,000 | 4 | 4 | 3728 | 0.4 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