Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.04% first-year return on $348k initial cash invested.
-15.04%
Cash On Cash
3.18%
Cap Rate
0.52
DSCR
$6,480
Rent
-$4,366
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1659k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$348k
Downpayment
20%
$332k
Closing costs
1%
$16,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,480
Total Expenses
$10,846
Mortgage P&I
130%
$8,443
Property Taxes
2%
$137
Home Insurance
9%
$581
HOA
0%
$0
Property Management
10%
$648
CapEx
5%
$324
Vacancy
6%
$389
Maintenance
5%
$324
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1500 Thompson Ave, Glendale, CA 91201 | $6,500 | 3 | 2 | 2299 | 0.3 mi |
303 S Kenneth Rd, Burbank, CA 91501 | $4,745 | 3 | 2 | 2400 | 1.1 mi |
2035 Rangeview Dr, Glendale, CA 91201 | $5,995 | 3 | 2.5 | 2300 | 0.4 mi |
1953 Bellevue Dr, Glendale, CA 91201 | $9,500 | 3 | 2.5 | 2247 | 0.4 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