Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.46% first-year return on $143k initial cash invested.
-8.46%
Cash On Cash
4.53%
Cap Rate
0.76
DSCR
$3,740
Rent
-$1,007
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$680k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$136k
Closing costs
1%
$6,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,740
Total Expenses
$4,747
Mortgage P&I
91%
$3,387
Property Taxes
2%
$70
Home Insurance
6%
$238
HOA
2%
$80
Property Management
10%
$374
CapEx
5%
$187
Vacancy
6%
$224
Maintenance
5%
$187
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1291 Kelley Ave, Corona, CA 92882 | $3,775 | 4 | 2 | 1539 | 1.2 mi |
1348 Sandia St, Corona, CA 92882 | $3,575 | 4 | 2 | 1498 | 1.1 mi |
1652 Lorraine Ave, Corona, CA 92882 | $3,150 | 4 | 2 | 1615 | 1.2 mi |
321 W Hacienda Dr, Corona, CA 92882 | $3,335 | 4 | 2 | 1407 | 1.4 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