Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.65% first-year return on $138k initial cash invested.
-10.65%
Cash On Cash
3.86%
Cap Rate
0.67
DSCR
$3,320
Rent
-$1,222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$656k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$131k
Closing costs
1%
$6,556
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,320
Total Expenses
$4,542
Mortgage P&I
95%
$3,165
Property Taxes
9%
$286
Home Insurance
7%
$228
HOA
0%
$0
Property Management
10%
$332
CapEx
5%
$166
Vacancy
6%
$199
Maintenance
5%
$166
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
11424 Marquardt Ave, Whittier, CA 90605 | $3,000 | 3 | 1 | 873 | 0.2 mi |
10915 Carmenita Rd, Whittier, CA 90605 | $3,300 | 3 | 1 | 1190 | 0.4 mi |
10851 Inez St, Whittier, CA 90605 | $2,900 | 3 | 1 | 1100 | 1.7 mi |
14509 Cullen St, Whittier, CA 90603 | $3,650 | 3 | 1 | 1130 | 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