Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.36% first-year return on $1469k initial cash invested.
-21.36%
Cash On Cash
1.72%
Cap Rate
0.28
DSCR
$16,410
Rent
-$26,144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$6995k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$1469k
Downpayment
20%
$1399k
Closing costs
1%
$69,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$16,410
Total Expenses
$42,554
Mortgage P&I
216%
$35,371
Property Taxes
3%
$469
Home Insurance
15%
$2,448
HOA
0%
$0
Property Management
10%
$1,641
CapEx
5%
$820
Vacancy
6%
$985
Maintenance
5%
$820
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1619 Tower Grove Dr, Beverly Hills, CA 90210 | $19,999 | 4 | 5 | 3804 | 1.1 mi |
1857 N Beverly Dr, Beverly Hills, CA 90210 | $15,400 | 4 | 5 | 4043 | 1 mi |
1642 Lindacrest Dr, Beverly Hills, CA 90210 | $15,000 | 4 | 4.5 | 3744 | 0.7 mi |
621 N Bedford Dr, Beverly Hills, CA 90210 | $19,995 | 4 | 5 | 3290 | 1.4 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