Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.89% first-year return on $185k initial cash invested.
-14.89%
Cash On Cash
3.23%
Cap Rate
0.53
DSCR
$4,080
Rent
-$2,294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$880k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$176k
Closing costs
1%
$8,802
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,080
Total Expenses
$6,374
Mortgage P&I
109%
$4,461
Property Taxes
14%
$563
Home Insurance
7%
$289
HOA
0%
$0
Property Management
10%
$408
CapEx
5%
$204
Vacancy
6%
$245
Maintenance
5%
$204
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
762 Piccard Ave, San Diego, CA 92154 | $3,800 | 4 | 2 | 1735 | 1.3 mi |
1286 Waxwing Ln, Chula Vista, CA 91911 | $4,500 | 4 | 2 | 1767 | 1.3 mi |
15 Connoley Cir, Chula Vista, CA 91911 | $3,500 | 4 | 2 | 1846 | 0.8 mi |
1127 Hilltop Dr, Chula Vista, CA 91911 | $3,400 | 4 | 2 | 1800 | 1.4 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