Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.39% first-year return on $152k initial cash invested.
-16.39%
Cash On Cash
2.66%
Cap Rate
0.46
DSCR
$3,310
Rent
-$2,079
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$145k
Closing costs
1%
$7,247
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,310
Total Expenses
$5,389
Mortgage P&I
106%
$3,520
Property Taxes
23%
$753
Home Insurance
8%
$254
HOA
0%
$0
Property Management
10%
$331
CapEx
5%
$166
Vacancy
6%
$199
Maintenance
5%
$166
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
16931 Montgomery Ave, Fontana, CA 92336 | $3,200 | 3 | 2.5 | 2021 | 0.2 mi |
7047 Sagebrush Way, Fontana, CA 92336 | $3,400 | 3 | 2.5 | 2041 | 0.4 mi |
7155 Citrus Ave, Unit 240, Fontana, CA 92336 | $3,400 | 3 | 2.5 | 2051 | 1.1 mi |
16850 Merion Ln, Fontana, CA 92336 | $3,500 | 3 | 2.5 | 2031 | 1.8 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