Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.46% first-year return on $241k initial cash invested.
-14.46%
Cash On Cash
3.05%
Cap Rate
0.52
DSCR
$4,600
Rent
-$2,907
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1149k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$230k
Closing costs
1%
$11,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,600
Total Expenses
$7,507
Mortgage P&I
122%
$5,602
Property Taxes
7%
$307
Home Insurance
9%
$402
HOA
0%
$0
Property Management
10%
$460
CapEx
5%
$230
Vacancy
6%
$276
Maintenance
5%
$230
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6351 Anthony Ave, Garden Grove, CA 92845 | $4,400 | 4 | 2 | 1486 | 0.2 mi |
12752 Sutter St, Garden Grove, CA 92845 | $4,200 | 4 | 2 | 1430 | 0.5 mi |
12682 Saint Mark St, Garden Grove, CA 92845 | $4,500 | 4 | 2 | 1539 | 0.8 mi |
5382 Marietta Ave, Garden Grove, CA 92845 | $6,000 | 4 | 2 | 1430 | 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