Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.12% first-year return on $378k initial cash invested.
-20.12%
Cash On Cash
1.94%
Cap Rate
0.33
DSCR
$5,880
Rent
-$6,337
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1799k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$378k
Downpayment
20%
$360k
Closing costs
1%
$17,994
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,880
Total Expenses
$12,217
Mortgage P&I
152%
$8,954
Property Taxes
17%
$1,023
Home Insurance
11%
$651
HOA
1%
$60
Property Management
10%
$588
CapEx
5%
$294
Vacancy
6%
$353
Maintenance
5%
$294
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4035 Cliffrose Ave, Moorpark, CA 93021 | $5,100 | 4 | 3 | 2909 | 1.6 mi |
11757 Pinedale Rd, Moorpark, CA 93021 | $4,950 | 4 | 3.5 | 3709 | 1.9 mi |
13045 Ripple Creek Ln, Santa Rosa Valley, CA 93012 | $9,500 | 4 | 3.5 | 3925 | 1.6 mi |
11521 Gentlewood Dr, Moorpark, CA 93021 | $5,300 | 4 | 3 | 2639 | 1.9 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