Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 27.56% first-year return on $28,350 initial cash invested.
27.56%
Cash On Cash
12.65%
Cap Rate
2.1
DSCR
$1,890
Rent
$651
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,350
Downpayment
20%
$27,000
Closing costs
1%
$1,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,890
Total Expenses
$1,239
Mortgage P&I
36%
$678
Property Taxes
1%
$24
Home Insurance
2%
$47
HOA
0%
$0
Property Management
10%
$189
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
16301 Wimbleton Dr, Victorville, CA 92395 | $1,795 | 2 | 2 | 1488 | 1.9 mi |
14322 Augusta Dr, Victorville, CA 92395 | $1,775 | 2 | 2 | 1254 | 1.1 mi |
16339 Pebble Beach Dr, Victorville, CA 92395 | $1,600 | 2 | 2 | 1248 | 1.6 mi |
16628 Victor St, Apt A, Victorville, CA 92395 | $1,700 | 2 | 2 | 1263 | 1.9 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