Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.09% first-year return on $132k initial cash invested.
-14.09%
Cash On Cash
3.09%
Cap Rate
0.53
DSCR
$2,700
Rent
-$1,553
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$630k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$126k
Closing costs
1%
$6,299
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,700
Total Expenses
$4,253
Mortgage P&I
113%
$3,041
Property Taxes
11%
$290
Home Insurance
8%
$220
HOA
0%
$0
Property Management
10%
$270
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
15025 Roseton Ave, Norwalk, CA 90650 | $3,300 | 2 | 1 | 747 | 0.6 mi |
14503 Elaine Ave, Norwalk, CA 90650 | $2,650 | 2 | 1 | 735 | 0.7 mi |
18501 Clarkdale-2 Bd 1 Ba Ave, Unit Artesia, Artesia, CA 90701 | $3,000 | 2 | 1 | 743 | 1.8 mi |
18007 Jersey Ave, Artesia, CA 90701 | $2,800 | 2 | 1 | 800 | 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