Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.41% first-year return on $164k initial cash invested.
-21.41%
Cash On Cash
1.76%
Cap Rate
0.29
DSCR
$2,720
Rent
-$2,931
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$782k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$156k
Closing costs
1%
$7,824
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,720
Total Expenses
$5,651
Mortgage P&I
145%
$3,943
Property Taxes
27%
$730
Home Insurance
10%
$271
HOA
0%
$0
Property Management
10%
$272
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
27875 Rainbow Dr, Lake Arrowhead, CA 92352 | $2,500 | 3 | 2 | 1966 | 1.6 mi |
528 Brentwood, Lake Arrowhead, CA 92352 | $2,850 | 3 | 2 | 1792 | 0.7 mi |
28224 Larchmont Ln, Lake Arrowhead, CA 92352 | $2,350 | 3 | 2 | 1940 | 2.2 mi |
233 Corona Cir, Lake Arrowhead, CA 92352 | $3,200 | 3 | 2 | 2040 | 1.7 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