Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.73% first-year return on $420k initial cash invested.
-24.73%
Cash On Cash
0.99%
Cap Rate
0.16
DSCR
$5,300
Rent
-$8,652
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1999k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$420k
Downpayment
20%
$400k
Closing costs
1%
$19,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,300
Total Expenses
$13,952
Mortgage P&I
189%
$10,029
Property Taxes
29%
$1,547
Home Insurance
13%
$700
HOA
6%
$298
Property Management
10%
$530
CapEx
5%
$265
Vacancy
6%
$318
Maintenance
5%
$265
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
120 Spotted Quail, Irvine, CA 92618 | $5,600 | 3 | 3 | 2238 | 0 mi |
119 Plum Lily, Irvine, CA 92618 | $5,500 | 3 | 3 | 2185 | 0.1 mi |
113 Jaybird, Irvine, CA 92618 | $6,500 | 3 | 2.5 | 2261 | 0.1 mi |
130 Spotted Quail, Irvine, CA 92618 | $5,750 | 3 | 2.5 | 2238 | 0 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