Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.97% first-year return on $170k initial cash invested.
-16.97%
Cash On Cash
2.57%
Cap Rate
0.44
DSCR
$3,510
Rent
-$2,410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$812k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$162k
Closing costs
1%
$8,117
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,510
Total Expenses
$5,920
Mortgage P&I
113%
$3,972
Property Taxes
21%
$730
Home Insurance
9%
$304
HOA
0%
$0
Property Management
10%
$351
CapEx
5%
$176
Vacancy
6%
$211
Maintenance
5%
$176
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
14012 Sylvanwood Ave, Norwalk, CA 90650 | $3,500 | 3 | 2 | 1472 | 0.2 mi |
14829 Longworth Ave, Norwalk, CA 90650 | $1,900 | 3 | 2 | 1622 | 0.5 mi |
16422 Mcrae Ave, Norwalk, CA 90650 | $3,900 | 3 | 2 | 1534 | 1.4 mi |
10006 Lindale St, Bellflower, CA 90706 | $2,979 | 3 | 2 | 1558 | 1.6 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