Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.5% first-year return on $301k initial cash invested.
-17.5%
Cash On Cash
2.6%
Cap Rate
0.43
DSCR
$5,480
Rent
-$4,386
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1433k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$301k
Downpayment
20%
$287k
Closing costs
1%
$14,325
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,480
Total Expenses
$9,866
Mortgage P&I
132%
$7,220
Property Taxes
7%
$392
Home Insurance
9%
$508
HOA
6%
$321
Property Management
10%
$548
CapEx
5%
$274
Vacancy
6%
$329
Maintenance
5%
$274
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
13 Windgate, Mission Viejo, CA 92692 | $5,000 | 4 | 3 | 2229 | 0.2 mi |
28432 Casanal, Mission Viejo, CA 92692 | $4,700 | 4 | 3 | 2263 | 1.4 mi |
22 Blackwood, Mission Viejo, CA 92692 | $4,900 | 4 | 3 | 1999 | 0.1 mi |
24 Montgomery, Mission Viejo, CA 92692 | $5,000 | 4 | 3 | 1990 | 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