Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.82% first-year return on $342k initial cash invested.
-25.82%
Cash On Cash
1.26%
Cap Rate
0.19
DSCR
$4,910
Rent
-$7,365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,910 income − $12,275 expenses = $7,365 out of pocket
Investment Breakdown
|
Purchase Price
$1630k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$342k
Downpayment
20%
$326k
Closing costs
1%
$16,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,910
Total Expenses
$12,275
Mortgage P&I
180%
$8,837
Property Taxes
29%
$1,440
Home Insurance
12%
$570
HOA
3%
$150
Property Management
10%
$491
CapEx
5%
$246
Vacancy
6%
$295
Maintenance
5%
$246
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
189 Overbrook, Irvine, CA 92620 | $4,900 | 3 | 3 | 1654 | 0.7 mi |
101 Thornhurst, Irvine, CA 92620 | $5,500 | 3 | 3 | 1614 | 0.4 mi |
75 Thornhurst, Irvine, CA 92620 | $4,500 | 3 | 3 | 1614 | 0.4 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