Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.08% first-year return on $141k initial cash invested.
-19.08%
Cash On Cash
2.08%
Cap Rate
0.35
DSCR
$2,450
Rent
-$2,239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$671k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$134k
Closing costs
1%
$6,706
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,450
Total Expenses
$4,689
Mortgage P&I
134%
$3,282
Property Taxes
22%
$535
Home Insurance
10%
$236
HOA
0%
$0
Property Management
10%
$245
CapEx
5%
$122
Vacancy
6%
$147
Maintenance
5%
$122
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
16347 Kamana Rd, Apple Valley, CA 92307 | $2,500 | 3 | 2 | 2348 | 0.2 mi |
17785 Branding Iron Rd, Apple Valley, CA 92307 | $2,595 | 3 | 2 | 2439 | 1.5 mi |
16139 Maricopa Ln, Apple Valley, CA 92307 | $2,600 | 3 | 2.5 | 2448 | 0.7 mi |
14861 Apple Valley Rd, Apple Valley, CA 92307 | $2,500 | 3 | 2 | 2253 | 2.1 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