Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.9% first-year return on $237k initial cash invested.
-19.9%
Cash On Cash
1.89%
Cap Rate
0.32
DSCR
$4,130
Rent
-$3,932
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1129k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$237k
Downpayment
20%
$226k
Closing costs
1%
$11,288
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,130
Total Expenses
$8,062
Mortgage P&I
133%
$5,503
Property Taxes
26%
$1,084
Home Insurance
10%
$402
HOA
0%
$0
Property Management
10%
$413
CapEx
5%
$206
Vacancy
6%
$248
Maintenance
5%
$206
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
11391 Gardenaire Ln, Garden Grove, CA 92841 | $4,195 | 4 | 2 | 1329 | 0.2 mi |
9731 Joyzelle Dr, Garden Grove, CA 92841 | $4,200 | 4 | 2 | 1317 | 0.1 mi |
9382 Bixby Ave Unit B, Garden Grove, CA 92841 | $4,350 | 4 | 2 | 1400 | 1.1 mi |
10602 Crew Dr, Anaheim, CA 92804 | $4,500 | 4 | 2 | 1460 | 0.6 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