Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.08% first-year return on $274k initial cash invested.
-24.08%
Cash On Cash
1.06%
Cap Rate
0.18
DSCR
$4,290
Rent
-$5,502
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1306k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$274k
Downpayment
20%
$261k
Closing costs
1%
$13,056
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,290
Total Expenses
$9,792
Mortgage P&I
150%
$6,444
Property Taxes
29%
$1,232
Home Insurance
11%
$472
HOA
12%
$530
Property Management
10%
$429
CapEx
5%
$214
Vacancy
6%
$257
Maintenance
5%
$214
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
24 Via, Las Flores, Rancho Mirage, CA 92270 | $6,500 | 2 | 2 | 2331 | 1.4 mi |
82 Cabernet, Rancho Mirage, CA 92270 | $5,500 | 2 | 2.5 | 2364 | 0.2 mi |
87 Zinfandel, Rancho Mirage, CA 92270 | $3,600 | 2 | 2 | 2008 | 0.4 mi |
38 Chianti, Rancho Mirage, CA 92270 | $3,950 | 2 | 2 | 1832 | 0.5 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