Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.25% first-year return on $343k initial cash invested.
-21.25%
Cash On Cash
1.82%
Cap Rate
0.3
DSCR
$4,960
Rent
-$6,066
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1631k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$343k
Downpayment
20%
$326k
Closing costs
1%
$16,311
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,960
Total Expenses
$11,026
Mortgage P&I
167%
$8,291
Property Taxes
17%
$859
Home Insurance
12%
$586
HOA
0%
$0
Property Management
10%
$496
CapEx
5%
$248
Vacancy
6%
$298
Maintenance
5%
$248
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2562 Castellon Ter, El Cajon, CA 92019 | $5,895 | 4 | 3 | 3068 | 1.1 mi |
11183 Rolling Hills Dr, El Cajon, CA 92020 | $4,990 | 4 | 3 | 3000 | 2.1 mi |
2676 Wind River Rd, El Cajon, CA 92019 | $4,775 | 4 | 3.5 | 2493 | 1.3 mi |
2378 Maudey Bell Ct, El Cajon, CA 92019 | $5,495 | 4 | 3 | 2708 | 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