Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.55% first-year return on $622k initial cash invested.
-23.55%
Cash On Cash
1.28%
Cap Rate
0.21
DSCR
$7,690
Rent
-$12,207
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2962k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$622k
Downpayment
20%
$592k
Closing costs
1%
$29,621
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,690
Total Expenses
$19,897
Mortgage P&I
195%
$14,978
Property Taxes
27%
$2,083
Home Insurance
11%
$838
HOA
0%
$0
Property Management
10%
$769
CapEx
5%
$384
Vacancy
6%
$461
Maintenance
5%
$384
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
155 N Hamilton Dr, Apt 402, Beverly Hills, CA 90211 | $3,500 | 3 | 3 | 1850 | 0.3 mi |
8607 Clifton Way, Beverly Hills, CA 90211 | $12,600 | 3 | 3 | 1776 | 0.3 mi |
138 N Hamel Dr, Beverly Hills, CA 90211 | $9,850 | 3 | 2.5 | 2000 | 0.2 mi |
8543 Clifton Way, Beverly Hills, CA 90211 | $7,750 | 3 | 3 | 2250 | 0.3 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