Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.14% first-year return on $314k initial cash invested.
-21.14%
Cash On Cash
1.76%
Cap Rate
0.29
DSCR
$4,900
Rent
-$5,534
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1496k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$314k
Downpayment
20%
$299k
Closing costs
1%
$14,961
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,900
Total Expenses
$10,434
Mortgage P&I
153%
$7,489
Property Taxes
23%
$1,123
Home Insurance
11%
$548
HOA
0%
$0
Property Management
10%
$490
CapEx
5%
$245
Vacancy
6%
$294
Maintenance
5%
$245
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1680 Hill Top Ln, Encinitas, CA 92024 | $4,395 | 3 | 2 | 1335 | 0.6 mi |
2039 Village Wood Rd, Encinitas, CA 92024 | $5,975 | 3 | 2 | 1340 | 0.6 mi |
350 Shawn Elise Way, Encinitas, CA 92024 | $4,500 | 3 | 2 | 1289 | 0.4 mi |
1948 Misty Cir, Encinitas, CA 92024 | $4,200 | 3 | 2 | 1394 | 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