Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.71% first-year return on $446k initial cash invested.
-22.71%
Cash On Cash
1.46%
Cap Rate
0.24
DSCR
$5,920
Rent
-$8,446
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2126k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$446k
Downpayment
20%
$425k
Closing costs
1%
$21,256
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,920
Total Expenses
$14,366
Mortgage P&I
181%
$10,738
Property Taxes
19%
$1,152
Home Insurance
16%
$937
HOA
0%
$0
Property Management
10%
$592
CapEx
5%
$296
Vacancy
6%
$355
Maintenance
5%
$296
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1491 Vista Del Mar Dr, Ventura, CA 93001 | $6,500 | 4 | 3.5 | 3200 | 0.7 mi |
1197 Buena Vista St, Ventura, CA 93001 | $7,500 | 3 | 4 | 3561 | 0.5 mi |
2066 Vista Del Mar Dr, Ventura, CA 93001 | $4,995 | 4 | 3 | 2804 | 0.8 mi |
999 Waterbury Ln, Ventura, CA 93001 | $6,800 | 4 | 3 | 2520 | 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