Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.98% first-year return on $258k initial cash invested.
-18.98%
Cash On Cash
2.12%
Cap Rate
0.36
DSCR
$4,120
Rent
-$4,079
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1228k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$258k
Downpayment
20%
$246k
Closing costs
1%
$12,278
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,120
Total Expenses
$8,199
Mortgage P&I
147%
$6,047
Property Taxes
17%
$696
Home Insurance
9%
$385
HOA
0%
$0
Property Management
10%
$412
CapEx
5%
$206
Vacancy
6%
$247
Maintenance
5%
$206
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1507 Weston Way, Riverside, CA 92506 | $4,900 | 4 | 3 | 3400 | 1.4 mi |
16066 Rancho Verde Cir, Riverside, CA 92506 | $5,200 | 4 | 3 | 3840 | 0 mi |
15293 Golden Star Ave, Riverside, CA 92506 | $5,495 | 4 | 3 | 2902 | 0.6 mi |
9271 Newbridge Rd, Riverside, CA 92508 | $3,650 | 4 | 3 | 3424 | 2.8 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