Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.22% first-year return on $989k initial cash invested.
-23.22%
Cash On Cash
1.39%
Cap Rate
0.23
DSCR
$11,240
Rent
-$19,130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$4708k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$989k
Downpayment
20%
$942k
Closing costs
1%
$47,084
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$11,240
Total Expenses
$30,370
Mortgage P&I
214%
$24,014
Property Taxes
17%
$1,964
Home Insurance
13%
$1,470
HOA
0%
$0
Property Management
10%
$1,124
CapEx
5%
$562
Vacancy
6%
$674
Maintenance
5%
$562
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2100 Cresta Dr, Newport Beach, CA 92660 | $9,150 | 4 | 4 | 2546 | 0.7 mi |
1700 Candlestick Ln, Newport Beach, CA 92660 | $12,995 | 4 | 4 | 2374 | 0.1 mi |
1736 Bayport Way, Newport Beach, CA 92660 | $16,500 | 4 | 3.5 | 2816 | 0.5 mi |
320 Flower St, Costa Mesa, CA 92627 | $9,500 | 4 | 3.5 | 2536 | 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