Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.84% first-year return on $237k initial cash invested.
-19.84%
Cash On Cash
1.91%
Cap Rate
0.33
DSCR
$4,150
Rent
-$3,919
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
$4,150
Total Expenses
$8,069
Mortgage P&I
133%
$5,503
Property Taxes
26%
$1,084
Home Insurance
10%
$402
HOA
0%
$0
Property Management
10%
$415
CapEx
5%
$208
Vacancy
6%
$249
Maintenance
5%
$208
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 |
12192 Carthay Cir, Garden Grove, CA 92841 | $4,295 | 4 | 2 | 1380 | 1 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