Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.85% first-year return on $164k initial cash invested.
-9.85%
Cash On Cash
4.29%
Cap Rate
0.71
DSCR
$3,970
Rent
-$1,345
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$780k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$156k
Closing costs
1%
$7,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,970
Total Expenses
$5,315
Mortgage P&I
99%
$3,937
Property Taxes
2%
$74
Home Insurance
7%
$273
HOA
0%
$0
Property Management
10%
$397
CapEx
5%
$198
Vacancy
6%
$238
Maintenance
5%
$198
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1421 Kingswood Way, Oxnard, CA 93030 | $2,550 | 4 | 2 | 1512 | 0.3 mi |
1130 Janetwood Dr, Oxnard, CA 93030 | $4,200 | 4 | 2 | 1889 | 0.5 mi |
2540 Raft Ln, Oxnard, CA 93035 | $4,000 | 4 | 2 | 1737 | 1.7 mi |
668 W Robert Ave, Oxnard, CA 93030 | $3,700 | 4 | 2 | 1888 | 0.9 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