Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.2% first-year return on $273k initial cash invested.
-22.2%
Cash On Cash
1.47%
Cap Rate
0.25
DSCR
$4,510
Rent
-$5,046
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1299k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$260k
Closing costs
1%
$12,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,510
Total Expenses
$9,556
Mortgage P&I
142%
$6,411
Property Taxes
28%
$1,266
Home Insurance
10%
$455
HOA
6%
$250
Property Management
10%
$451
CapEx
5%
$226
Vacancy
6%
$271
Maintenance
5%
$226
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
279 Nw Cerritos Dr, Palm Springs, CA 92262 | $4,995 | 3 | 2.5 | 1884 | 0.4 mi |
2481 Verna Ct, Palm Springs, CA 92262 | $5,800 | 3 | 3 | 2178 | 1 mi |
567 N Hermosa Dr, Palm Springs, CA 92262 | $3,495 | 3 | 2 | 1995 | 0.6 mi |
422 N Farrell Dr, Palm Springs, CA 92262 | $5,000 | 3 | 2.5 | 2186 | 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