Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.44% first-year return on $303k initial cash invested.
-18.44%
Cash On Cash
2.35%
Cap Rate
0.39
DSCR
$5,660
Rent
-$4,656
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1443k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$303k
Downpayment
20%
$289k
Closing costs
1%
$14,428
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,660
Total Expenses
$10,316
Mortgage P&I
127%
$7,201
Property Taxes
14%
$806
Home Insurance
10%
$567
HOA
5%
$270
Property Management
10%
$566
CapEx
5%
$283
Vacancy
6%
$340
Maintenance
5%
$283
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
300 Burwood, Lake Forest, CA 92630 | $6,000 | 4 | 4 | 2293 | 1.2 mi |
523 Escenico, Lake Forest, CA 92630 | $4,950 | 4 | 3.5 | 2240 | 0 mi |
160 Longden, Lake Forest, CA 92630 | $6,100 | 4 | 4 | 2308 | 1.2 mi |
185 Sentosa, Irvine, CA 92618 | $6,500 | 4 | 4 | 2336 | 1.2 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