Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.21% first-year return on $410k initial cash invested.
-22.21%
Cash On Cash
1.55%
Cap Rate
0.26
DSCR
$5,270
Rent
-$7,586
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1952k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$410k
Downpayment
20%
$390k
Closing costs
1%
$19,521
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,270
Total Expenses
$12,856
Mortgage P&I
187%
$9,845
Property Taxes
15%
$792
Home Insurance
13%
$691
HOA
3%
$157
Property Management
10%
$527
CapEx
5%
$264
Vacancy
6%
$316
Maintenance
5%
$264
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
22 Hawkridge, Irvine, CA 92604 | $5,500 | 4 | 3 | 2317 | 0.4 mi |
28 E Yale Loop, Irvine, CA 92604 | $5,200 | 4 | 3 | 2155 | 0.2 mi |
8 Sparrowhawk, Irvine, CA 92604 | $5,500 | 4 | 3 | 2254 | 0.9 mi |
14671 Comet St, Irvine, CA 92604 | $5,125 | 4 | 3 | 2180 | 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