Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.37% first-year return on $267k initial cash invested.
-21.37%
Cash On Cash
1.62%
Cap Rate
0.27
DSCR
$4,210
Rent
-$4,755
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1272k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$267k
Downpayment
20%
$254k
Closing costs
1%
$12,717
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,210
Total Expenses
$8,965
Mortgage P&I
149%
$6,263
Property Taxes
27%
$1,136
Home Insurance
11%
$472
HOA
0%
$0
Property Management
10%
$421
CapEx
5%
$210
Vacancy
6%
$253
Maintenance
5%
$210
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1818 N Berne Dr, Palm Springs, CA 92262 | $4,500 | 3 | 3 | 1760 | 0.9 mi |
2290 N Victoria Rd, Palm Springs, CA 92262 | $5,270 | 3 | 3 | 1752 | 1.1 mi |
279 Nw Cerritos Dr, Palm Springs, CA 92262 | $4,995 | 3 | 2.5 | 1884 | 0.8 mi |
2748 E Via, Escuela, Palm Springs, CA 92262 | $4,500 | 3 | 2.5 | 1786 | 1.1 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