Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.39% first-year return on $336k initial cash invested.
-18.39%
Cash On Cash
2.45%
Cap Rate
0.4
DSCR
$5,570
Rent
-$5,142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1598k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$336k
Downpayment
20%
$320k
Closing costs
1%
$15,977
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,570
Total Expenses
$10,712
Mortgage P&I
146%
$8,124
Property Taxes
10%
$572
Home Insurance
10%
$569
HOA
0%
$0
Property Management
10%
$557
CapEx
5%
$278
Vacancy
6%
$334
Maintenance
5%
$278
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1366 Eldean Ln, Oceanside, CA 92054 | $4,400 | 4 | 3 | 2407 | 1.1 mi |
1802 Stewart St, Oceanside, CA 92054 | $5,900 | 4 | 3 | 1914 | 0.5 mi |
1810 Laurel Rd, Oceanside, CA 92054 | $4,375 | 4 | 2 | 2282 | 0.9 mi |
1026 West St, Oceanside, CA 92054 | $7,400 | 4 | 3 | 2895 | 0.9 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