Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.47% first-year return on $265k initial cash invested.
-19.47%
Cash On Cash
2.1%
Cap Rate
0.35
DSCR
$4,100
Rent
-$4,308
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1264k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$253k
Closing costs
1%
$12,642
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,100
Total Expenses
$8,408
Mortgage P&I
154%
$6,317
Property Taxes
13%
$535
Home Insurance
12%
$490
HOA
0%
$0
Property Management
10%
$410
CapEx
5%
$205
Vacancy
6%
$246
Maintenance
5%
$205
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1879 Fox Bridge Ct, Fallbrook, CA 92028 | $4,650 | 3 | 3 | 2752 | 1.5 mi |
774 Glenhart Pl, Fallbrook, CA 92028 | $4,700 | 3 | 3 | 2401 | 3 mi |
808 Knoll Park Ln, Fallbrook, CA 92028 | $4,100 | 3 | 3.5 | 2700 | 3.2 mi |
35640 Garrano Ln, Fallbrook, CA 92028 | $3,750 | 3 | 3 | 2285 | 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