Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.44% first-year return on $359k initial cash invested.
-23.44%
Cash On Cash
1.29%
Cap Rate
0.21
DSCR
$4,600
Rent
-$7,010
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1709k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$359k
Downpayment
20%
$342k
Closing costs
1%
$17,086
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,600
Total Expenses
$11,610
Mortgage P&I
187%
$8,617
Property Taxes
22%
$1,024
Home Insurance
13%
$578
HOA
4%
$195
Property Management
10%
$460
CapEx
5%
$230
Vacancy
6%
$276
Maintenance
5%
$230
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1243 Mcgeary Rd, Escondido, CA 92026 | $4,895 | 4 | 4.5 | 3402 | 0.2 mi |
1651 Daybreak Pl, Escondido, CA 92027 | $4,995 | 4 | 4 | 2790 | 0.6 mi |
2681 Ponderosa Ct, Escondido, CA 92027 | $4,500 | 4 | 3.5 | 3200 | 1.7 mi |
2660 Pummelo Ct, Escondido, CA 92027 | $5,500 | 4 | 3.5 | 2889 | 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