Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.89% first-year return on $302k initial cash invested.
-22.89%
Cash On Cash
1.35%
Cap Rate
0.23
DSCR
$4,430
Rent
-$5,760
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1438k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$302k
Downpayment
20%
$288k
Closing costs
1%
$14,377
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,430
Total Expenses
$10,190
Mortgage P&I
161%
$7,154
Property Taxes
28%
$1,247
Home Insurance
11%
$476
HOA
4%
$160
Property Management
10%
$443
CapEx
5%
$222
Vacancy
6%
$266
Maintenance
5%
$222
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
16766 Tamarind Ct, Chino Hills, CA 91709 | $4,600 | 4 | 2.5 | 3155 | 0.2 mi |
5162 Picasso Dr, Chino Hills, CA 91709 | $4,300 | 4 | 3 | 2780 | 0.5 mi |
4525 Torrey Pines Dr, Chino Hills, CA 91709 | $4,200 | 4 | 3 | 2854 | 1 mi |
18239 Colibri Way, Chino Hills, CA 91709 | $4,800 | 4 | 3 | 3539 | 2.2 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