Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.44% first-year return on $448k initial cash invested.
-23.44%
Cash On Cash
1.15%
Cap Rate
0.19
DSCR
$5,280
Rent
-$8,753
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2134k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$448k
Downpayment
20%
$427k
Closing costs
1%
$21,340
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,280
Total Expenses
$14,033
Mortgage P&I
200%
$10,542
Property Taxes
26%
$1,348
Home Insurance
15%
$770
HOA
0%
$0
Property Management
10%
$528
CapEx
5%
$264
Vacancy
6%
$317
Maintenance
5%
$264
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1824 Queens Way, Vista, CA 92084 | $4,800 | 4 | 3 | 2223 | 0.2 mi |
1356 Bobolink Dr, Vista, CA 92083 | $4,500 | 4 | 3 | 2531 | 2.4 mi |
1790 Warmlands Ave, Vista, CA 92084 | $4,900 | 3 | 4 | 2713 | 0.3 mi |
404 Adobe Estates Dr, Vista, CA 92083 | $4,500 | 4 | 2.5 | 2582 | 2.3 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