Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.51% first-year return on $232k initial cash invested.
-16.51%
Cash On Cash
2.83%
Cap Rate
0.47
DSCR
$5,010
Rent
-$3,193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1105k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$232k
Downpayment
20%
$221k
Closing costs
1%
$11,052
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,010
Total Expenses
$8,203
Mortgage P&I
111%
$5,548
Property Taxes
19%
$968
Home Insurance
8%
$385
HOA
0%
$0
Property Management
10%
$501
CapEx
5%
$250
Vacancy
6%
$301
Maintenance
5%
$250
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
17439 Tuscan Dr, Granada Hills, CA 91344 | $4,650 | 4 | 3 | 2229 | 0.2 mi |
12656 Nola Pl, Granada Hills, CA 91344 | $4,995 | 4 | 3 | 2269 | 0.3 mi |
11905 Paso Robles Ave, Granada Hills, CA 91344 | $6,300 | 4 | 3 | 2000 | 1.2 mi |
13338 Canyon Ridge Ln, Granada Hills, CA 91344 | $4,800 | 4 | 3 | 2250 | 0.9 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