This property looks like a bad Long-Term investment with a projected -14.06% first-year return on $96,957 initial cash invested.
-14.06%
Cash On Cash
3.81%
Cap Rate
0.59
DSCR
$2,610
Rent
-$1,136
Cashflow
Cash Flow
$2,610 income − $3,746 expenses = $1,136 out of pocket
Investment Breakdown
|
Purchase Price
$462k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,957
Downpayment
20%
$92,340
Closing costs
1%
$4,617
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,610
Total Expenses
$3,746
Mortgage P&I
95%
$2,471
Property Taxes
17%
$435
Home Insurance
6%
$162
HOA
0%
$0
Property Management
10%
$261
CapEx
5%
$130
Vacancy
6%
$157
Maintenance
5%
$130
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
13185 Andrea Dr, Victorville, CA 92392 | $2,400 | 4 | 2.5 | 2325 | 0.6 mi |
12366 Blazing Star Ln, Victorville, CA 92392 | $3,500 | 4 | 2.5 | 2598 | 0.1 mi |
12662 Fair Glen Dr, Victorville, CA 92392 | $2,799 | 4 | 2.5 | 2205 | 0.4 mi |
Projection Charts
Investment Value YoY