Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.19% first-year return on $408k initial cash invested.
-20.19%
Cash On Cash
2.07%
Cap Rate
0.34
DSCR
$6,760
Rent
-$6,861
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1942k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$408k
Downpayment
20%
$388k
Closing costs
1%
$19,420
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,760
Total Expenses
$13,621
Mortgage P&I
146%
$9,875
Property Taxes
19%
$1,290
Home Insurance
10%
$698
HOA
0%
$0
Property Management
10%
$676
CapEx
5%
$338
Vacancy
6%
$406
Maintenance
5%
$338
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
855 Home Ave, Carlsbad, CA 92008 | $7,595 | 3 | 3.5 | 2373 | 0.6 mi |
2030 Broadway St, Oceanside, CA 92054 | $4,195 | 3 | 3 | 2322 | 1 mi |
2872 Trails Ln, Lot 10, Carlsbad, CA 92008 | $6,200 | 3 | 4.5 | 2781 | 0.6 mi |
2884 Trails Ln, Lot 13, Carlsbad, CA 92008 | $6,200 | 3 | 4.5 | 2781 | 0.7 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