Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.09% first-year return on $306k initial cash invested.
-22.09%
Cash On Cash
1.51%
Cap Rate
0.25
DSCR
$4,390
Rent
-$5,638
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1458k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$306k
Downpayment
20%
$292k
Closing costs
1%
$14,583
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,390
Total Expenses
$10,028
Mortgage P&I
165%
$7,257
Property Taxes
20%
$898
Home Insurance
12%
$521
HOA
5%
$210
Property Management
10%
$439
CapEx
5%
$220
Vacancy
6%
$263
Maintenance
5%
$220
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 | 0.1 mi |
5162 Picasso Dr, Chino Hills, CA 91709 | $4,300 | 4 | 3 | 2780 | 0.7 mi |
4525 Torrey Pines Dr, Chino Hills, CA 91709 | $4,200 | 4 | 3 | 2854 | 1.3 mi |
5412 Signac Ct, Chino Hills, CA 91709 | $3,950 | 4 | 3.5 | 2974 | 0.7 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