Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.98% first-year return on $439k initial cash invested.
-21.98%
Cash On Cash
1.55%
Cap Rate
0.26
DSCR
$6,550
Rent
-$8,037
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2089k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$439k
Downpayment
20%
$418k
Closing costs
1%
$20,891
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,550
Total Expenses
$14,587
Mortgage P&I
159%
$10,405
Property Taxes
26%
$1,710
Home Insurance
12%
$768
HOA
0%
$0
Property Management
10%
$655
CapEx
5%
$328
Vacancy
6%
$393
Maintenance
5%
$328
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1045 E Deepak Rd, Palm Springs, CA 92262 | $8,000 | 3 | 3.5 | 2692 | 0.8 mi |
1148 N Rose Ave, Palm Springs, CA 92262 | $7,500 | 3 | 4 | 2164 | 0.7 mi |
901 W Via, Livorno, Palm Springs, CA 92262 | $6,000 | 3 | 3.5 | 2379 | 0.6 mi |
379 Fountain Dr, Palm Springs, CA 92262 | $6,000 | 3 | 3.5 | 2084 | 1.1 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