Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.82% first-year return on $240k initial cash invested.
-16.82%
Cash On Cash
2.58%
Cap Rate
0.44
DSCR
$4,510
Rent
-$3,357
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1141k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$240k
Downpayment
20%
$228k
Closing costs
1%
$11,407
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,510
Total Expenses
$7,867
Mortgage P&I
124%
$5,582
Property Taxes
16%
$709
Home Insurance
9%
$402
HOA
0%
$0
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 |
|---|---|---|---|---|---|
6942 Oxford Dr, Huntington Beach, CA 92647 | $4,700 | 3 | 2 | 1274 | 0.2 mi |
15201 Nottingham Ln, Huntington Beach, CA 92647 | $4,000 | 3 | 2 | 1274 | 0.2 mi |
15271 Yorkshire Ln, Huntington Beach, CA 92647 | $5,200 | 3 | 2 | 1274 | 0.3 mi |
6512 Oxford Dr, Huntington Beach, CA 92647 | $4,585 | 3 | 2 | 1272 | 0.3 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