Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.14% first-year return on $480k initial cash invested.
-23.14%
Cash On Cash
1.36%
Cap Rate
0.22
DSCR
$4,600
Rent
-$9,254
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2285k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$480k
Downpayment
20%
$457k
Closing costs
1%
$22,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,600
Total Expenses
$13,854
Mortgage P&I
253%
$11,619
Property Taxes
5%
$239
Home Insurance
17%
$800
HOA
0%
$0
Property Management
10%
$460
CapEx
5%
$230
Vacancy
6%
$276
Maintenance
5%
$230
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
222 Monterey Rd, Unit 904, Glendale, CA 91206 | $5,100 | 2 | 2 | 1640 | 1 mi |
320 E Stocker St, Apt 318, Glendale, CA 91207 | $2,800 | 2 | 2 | 1353 | 0.6 mi |
1244 Valley View Rd, Apt 129, Glendale, CA 91202 | $3,500 | 2 | 2.5 | 1540 | 0.5 mi |
1155 N Brand Blvd, Glendale, CA 91202 | $6,000 | 2 | 3 | 1774 | 0.5 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