Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.51% first-year return on $252k initial cash invested.
-16.51%
Cash On Cash
2.79%
Cap Rate
0.46
DSCR
$4,190
Rent
-$3,464
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1199k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$252k
Downpayment
20%
$240k
Closing costs
1%
$11,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,190
Total Expenses
$7,654
Mortgage P&I
144%
$6,042
Property Taxes
2%
$102
Home Insurance
10%
$420
HOA
0%
$0
Property Management
10%
$419
CapEx
5%
$210
Vacancy
6%
$251
Maintenance
5%
$210
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6441 Saint Paul Cir, Apt A, Huntington Beach, CA 92647 | $3,990 | 3 | 2 | 1480 | 0.2 mi |
17452 Mayor Ln, Huntington Beach, CA 92647 | $4,950 | 3 | 2 | 1320 | 0.5 mi |
6042 Kendrick Cir, Huntington Beach, CA 92647 | $4,800 | 3 | 2 | 1801 | 0.5 mi |
17081 Grove Cir, Huntington Beach, CA 92647 | $3,495 | 3 | 2 | 1200 | 0.2 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