Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.12% first-year return on $221k initial cash invested.
-13.12%
Cash On Cash
3.53%
Cap Rate
0.59
DSCR
$4,550
Rent
-$2,410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1050k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$210k
Closing costs
1%
$10,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,550
Total Expenses
$6,960
Mortgage P&I
116%
$5,271
Property Taxes
3%
$137
Home Insurance
8%
$368
HOA
0%
$0
Property Management
10%
$455
CapEx
5%
$228
Vacancy
6%
$273
Maintenance
5%
$228
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6121 Trinette Ave, Garden Grove, CA 92845 | $3,995 | 4 | 2 | 1401 | 0.3 mi |
12752 Sutter St, Garden Grove, CA 92845 | $4,200 | 4 | 2 | 1430 | 0.4 mi |
6351 Anthony Ave, Garden Grove, CA 92845 | $4,400 | 4 | 2 | 1486 | 0.3 mi |
5382 Marietta Ave, Garden Grove, CA 92845 | $6,000 | 4 | 2 | 1430 | 1.1 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