Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.34% first-year return on $409k initial cash invested.
-22.34%
Cash On Cash
1.54%
Cap Rate
0.26
DSCR
$5,960
Rent
-$7,622
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1950k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$409k
Downpayment
20%
$390k
Closing costs
1%
$19,497
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,960
Total Expenses
$13,582
Mortgage P&I
165%
$9,833
Property Taxes
23%
$1,349
Home Insurance
12%
$700
HOA
3%
$150
Property Management
10%
$596
CapEx
5%
$298
Vacancy
6%
$358
Maintenance
5%
$298
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
86 Henson, Irvine, CA 92620 | $6,600 | 4 | 3 | 2217 | 0.2 mi |
120 Charcoal, Irvine, CA 92620 | $4,800 | 4 | 3 | 2217 | 0.2 mi |
125 Mistletoe, Irvine, CA 92620 | $5,400 | 4 | 3 | 2228 | 0.1 mi |
63 Brixton, Irvine, CA 92620 | $5,600 | 4 | 3 | 2217 | 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