Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.66% first-year return on $362k initial cash invested.
-18.66%
Cash On Cash
2.24%
Cap Rate
0.38
DSCR
$5,930
Rent
-$5,629
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1724k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$362k
Downpayment
20%
$345k
Closing costs
1%
$17,240
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,930
Total Expenses
$11,559
Mortgage P&I
144%
$8,558
Property Taxes
13%
$788
Home Insurance
11%
$672
HOA
0%
$0
Property Management
10%
$593
CapEx
5%
$296
Vacancy
6%
$356
Maintenance
5%
$296
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
373 Laun St, Altadena, CA 91001 | $4,600 | 4 | 2 | 1700 | 1.3 mi |
1650 N Arroyo Blvd, Pasadena, CA 91103 | $5,800 | 4 | 2 | 2005 | 0.7 mi |
2508 Canyada Ave, Altadena, CA 91001 | $5,950 | 4 | 2 | 1980 | 1.4 mi |
2461 Saint Pierre Ave, Altadena, CA 91001 | $4,500 | 4 | 2 | 1325 | 1.4 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