Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.64% first-year return on $204k initial cash invested.
-16.64%
Cash On Cash
2.6%
Cap Rate
0.44
DSCR
$3,870
Rent
-$2,830
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$972k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$194k
Closing costs
1%
$9,721
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,870
Total Expenses
$6,700
Mortgage P&I
123%
$4,741
Property Taxes
15%
$584
Home Insurance
10%
$368
HOA
0%
$0
Property Management
10%
$387
CapEx
5%
$194
Vacancy
6%
$232
Maintenance
5%
$194
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
453 Debra Ann Dr, Fallbrook, CA 92028 | $3,500 | 3 | 3 | 2188 | 2.8 mi |
35640 Garrano Ln, Fallbrook, CA 92028 | $3,750 | 3 | 3 | 2285 | 2.6 mi |
1028 Capra Way, Fallbrook, CA 92028 | $4,000 | 3 | 2.5 | 2180 | 1.8 mi |
210 N Stage Coach Ln, Fallbrook, CA 92028 | $3,995 | 3 | 3.5 | 2164 | 2.4 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