Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.25% first-year return on $393k initial cash invested.
-22.25%
Cash On Cash
1.47%
Cap Rate
0.25
DSCR
$5,760
Rent
-$7,293
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1873k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$393k
Downpayment
20%
$375k
Closing costs
1%
$18,729
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,760
Total Expenses
$13,053
Mortgage P&I
161%
$9,297
Property Taxes
26%
$1,490
Home Insurance
13%
$768
HOA
0%
$0
Property Management
10%
$576
CapEx
5%
$288
Vacancy
6%
$346
Maintenance
5%
$288
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4567 Silverbell Cir, Moorpark, CA 93021 | $4,950 | 4 | 3 | 3309 | 2.6 mi |
4035 Cliffrose Ave, Moorpark, CA 93021 | $5,100 | 4 | 3 | 2909 | 1.4 mi |
11757 Pinedale Rd, Moorpark, CA 93021 | $4,950 | 4 | 3.5 | 3709 | 1.5 mi |
2753 Redondo Cir, Santa Rosa Valley, CA 93012 | $7,850 | 4 | 4 | 3018 | 0.4 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