Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.36% first-year return on $336k initial cash invested.
-22.36%
Cash On Cash
1.58%
Cap Rate
0.26
DSCR
$4,560
Rent
-$6,255
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1599k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$336k
Downpayment
20%
$320k
Closing costs
1%
$15,988
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,560
Total Expenses
$10,815
Mortgage P&I
178%
$8,130
Property Taxes
16%
$749
Home Insurance
12%
$560
HOA
4%
$190
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 |
|---|---|---|---|---|---|
15778 Pistachio St, Chino Hills, CA 91709 | $4,350 | 4 | 3 | 2629 | 0.6 mi |
15306 Turquoise Cir N, Chino Hills, CA 91709 | $4,500 | 4 | 3 | 2665 | 0.9 mi |
2052 Deer Haven Dr, Chino Hills, CA 91709 | $4,500 | 4 | 3 | 2842 | 2.1 mi |
15681 Canon Ln, Chino Hills, CA 91709 | $4,500 | 4 | 3.5 | 2879 | 0.8 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