Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.94% first-year return on $168k initial cash invested.
-14.94%
Cash On Cash
3.19%
Cap Rate
0.53
DSCR
$3,750
Rent
-$2,091
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$160k
Closing costs
1%
$7,998
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,750
Total Expenses
$5,841
Mortgage P&I
107%
$4,031
Property Taxes
11%
$426
Home Insurance
7%
$280
HOA
3%
$128
Property Management
10%
$375
CapEx
5%
$188
Vacancy
6%
$225
Maintenance
5%
$188
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1195 Pacific Grove Loop, Chula Vista, CA 91915 | $3,795 | 3 | 3 | 1236 | 0.8 mi |
1190 Calle Tesoro, Chula Vista, CA 91915 | $3,625 | 3 | 3 | 1360 | 0.2 mi |
1157 Chimney Flats Ln, Chula Vista, CA 91915 | $3,750 | 3 | 2.5 | 1244 | 0.1 mi |
1109 Paradise Trail Rd, Chula Vista, CA 91915 | $4,290 | 3 | 2.5 | 1250 | 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