Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.54% first-year return on $414k initial cash invested.
-20.54%
Cash On Cash
1.98%
Cap Rate
0.32
DSCR
$6,290
Rent
-$7,083
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1970k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$414k
Downpayment
20%
$394k
Closing costs
1%
$19,702
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,290
Total Expenses
$13,373
Mortgage P&I
159%
$10,027
Property Taxes
12%
$757
Home Insurance
13%
$840
HOA
2%
$115
Property Management
10%
$629
CapEx
5%
$314
Vacancy
6%
$377
Maintenance
5%
$314
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1769 Callisia Ct, Carlsbad, CA 92011 | $4,800 | 4 | 2 | 2169 | 0.9 mi |
1532 Sapphire Dr, Carlsbad, CA 92011 | $5,800 | 4 | 2.5 | 2275 | 0.1 mi |
1460 Sapphire Dr, Carlsbad, CA 92011 | $4,500 | 4 | 2.5 | 2284 | 0.3 mi |
1537 Turquoise Dr, Carlsbad, CA 92011 | $6,500 | 4 | 3 | 2275 | 0.1 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