Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.13% first-year return on $980k initial cash invested.
-23.13%
Cash On Cash
1.4%
Cap Rate
0.23
DSCR
$10,750
Rent
-$18,889
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$4666k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$980k
Downpayment
20%
$933k
Closing costs
1%
$46,662
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$10,750
Total Expenses
$29,639
Mortgage P&I
221%
$23,799
Property Taxes
14%
$1,556
Home Insurance
14%
$1,488
HOA
0%
$0
Property Management
10%
$1,075
CapEx
5%
$538
Vacancy
6%
$645
Maintenance
5%
$538
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2100 Cresta Dr, Newport Beach, CA 92660 | $9,150 | 4 | 4 | 2546 | 0.5 mi |
1700 Candlestick Ln, Newport Beach, CA 92660 | $12,995 | 4 | 4 | 2374 | 0.8 mi |
391 La Perle Pl, Costa Mesa, CA 92627 | $10,950 | 4 | 3.5 | 2755 | 0.9 mi |
2214 Holly Ln, Newport Beach, CA 92663 | $12,800 | 4 | 3.5 | 2464 | 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