Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.24% first-year return on $101k initial cash invested.
-11.24%
Cash On Cash
3.89%
Cap Rate
0.65
DSCR
$2,460
Rent
-$944
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$95,980
Closing costs
1%
$4,799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,460
Total Expenses
$3,404
Mortgage P&I
97%
$2,376
Property Taxes
9%
$220
Home Insurance
7%
$168
HOA
0%
$0
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
18930 Siskiyou Rd, Apple Valley, CA 92307 | $2,400 | 3 | 3 | 2536 | 0.6 mi |
16139 Maricopa Ln, Apple Valley, CA 92307 | $2,600 | 3 | 2.5 | 2448 | 1.8 mi |
19904 Talihina Rd, Apple Valley, CA 92307 | $2,900 | 3 | 2.5 | 2277 | 2.5 mi |
16347 Kamana Rd, Apple Valley, CA 92307 | $2,500 | 3 | 2 | 2348 | 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