Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.03% first-year return on $200k initial cash invested.
-17.03%
Cash On Cash
2.56%
Cap Rate
0.44
DSCR
$4,200
Rent
-$2,834
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$951k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$190k
Closing costs
1%
$9,510
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,200
Total Expenses
$7,034
Mortgage P&I
111%
$4,654
Property Taxes
23%
$956
Home Insurance
8%
$332
HOA
0%
$0
Property Management
10%
$420
CapEx
5%
$210
Vacancy
6%
$252
Maintenance
5%
$210
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1851 W 81st St, Los Angeles, CA 90047 | $5,000 | 3 | 3 | 2016 | 0.5 mi |
9428 S Harvard Blvd, Los Angeles, CA 90047 | $4,000 | 3 | 2 | 1836 | 0.8 mi |
9116 S Van Ness Ave, Los Angeles, CA 90047 | $4,200 | 3 | 2 | 1800 | 0.9 mi |
2211 W 78th Pl, Inglewood, CA 90305 | $4,500 | 3 | 2 | 1749 | 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