Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.65% first-year return on $180k initial cash invested.
-16.65%
Cash On Cash
2.7%
Cap Rate
0.45
DSCR
$3,450
Rent
-$2,498
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$857k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$171k
Closing costs
1%
$8,573
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,450
Total Expenses
$5,948
Mortgage P&I
123%
$4,252
Property Taxes
13%
$443
Home Insurance
9%
$303
HOA
2%
$54
Property Management
10%
$345
CapEx
5%
$172
Vacancy
6%
$207
Maintenance
5%
$172
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5560 Barclay Ct, Chino Hills, CA 91709 | $3,500 | 3 | 3 | 1597 | 0.5 mi |
16021 Augusta Dr, Chino Hills, CA 91709 | $3,355 | 3 | 3 | 1478 | 1.7 mi |
16000 Carlton Ct, Chino Hills, CA 91709 | $3,800 | 3 | 2.5 | 1414 | 0.9 mi |
4367 Ironwood Dr, Chino Hills, CA 91709 | $3,350 | 3 | 2.5 | 1424 | 1.5 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