Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.06% first-year return on $343k initial cash invested.
-24.06%
Cash On Cash
1.14%
Cap Rate
0.19
DSCR
$4,740
Rent
-$6,888
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1636k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$343k
Downpayment
20%
$327k
Closing costs
1%
$16,357
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,740
Total Expenses
$11,628
Mortgage P&I
173%
$8,205
Property Taxes
27%
$1,280
Home Insurance
12%
$591
HOA
7%
$320
Property Management
10%
$474
CapEx
5%
$237
Vacancy
6%
$284
Maintenance
5%
$237
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
126 Palencia, Irvine, CA 92618 | $5,500 | 2 | 2.5 | 1888 | 0.1 mi |
102 Briarberry, Irvine, CA 92618 | $3,850 | 2 | 2.5 | 1234 | 0.5 mi |
134 Briarberry, Irvine, CA 92618 | $3,850 | 2 | 2.5 | 1234 | 0.5 mi |
149 Tubeflower, Irvine, CA 92618 | $3,850 | 2 | 2.5 | 1234 | 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