Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.73% first-year return on $104k initial cash invested.
-15.73%
Cash On Cash
2.94%
Cap Rate
0.49
DSCR
$2,480
Rent
-$1,367
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$497k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$99,300
Closing costs
1%
$4,965
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,480
Total Expenses
$3,847
Mortgage P&I
99%
$2,458
Property Taxes
17%
$421
Home Insurance
7%
$170
HOA
6%
$153
Property Management
10%
$248
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
13005 Greensboro, Victorville, CA 92395 | $2,500 | 3 | 2 | 1916 | 1 mi |
13247 Country Club Dr, Victorville, CA 92395 | $2,650 | 3 | 2 | 2001 | 1.2 mi |
18535 Mountain Mdws, Victorville, CA 92392 | $2,475 | 3 | 2 | 1835 | 0.5 mi |
13615 Driftwood Dr, Victorville, CA 92395 | $2,600 | 3 | 2 | 2000 | 1.5 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