Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.25% first-year return on $272k initial cash invested.
-19.25%
Cash On Cash
2.22%
Cap Rate
0.37
DSCR
$4,560
Rent
-$4,362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1295k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$272k
Downpayment
20%
$259k
Closing costs
1%
$12,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,560
Total Expenses
$8,922
Mortgage P&I
143%
$6,526
Property Taxes
17%
$757
Home Insurance
10%
$453
HOA
0%
$0
Property Management
10%
$456
CapEx
5%
$228
Vacancy
6%
$274
Maintenance
5%
$228
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6002 Calvin Cir, Huntington Beach, CA 92647 | $4,200 | 3 | 2 | 1424 | 0.2 mi |
6241 Mar Vista Dr, Huntington Beach, CA 92647 | $5,500 | 3 | 2 | 1438 | 0.7 mi |
15381 Cambay Ln, Huntington Beach, CA 92649 | $4,495 | 3 | 2 | 1492 | 0.9 mi |
15871 Belfast Ln, Huntington Beach, CA 92647 | $4,995 | 3 | 2 | 1340 | 0.7 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