Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.18% first-year return on $157k initial cash invested.
-13.18%
Cash On Cash
3.56%
Cap Rate
0.59
DSCR
$3,470
Rent
-$1,724
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$748k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$150k
Closing costs
1%
$7,477
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,470
Total Expenses
$5,194
Mortgage P&I
109%
$3,769
Property Taxes
7%
$260
Home Insurance
8%
$262
HOA
0%
$0
Property Management
10%
$347
CapEx
5%
$174
Vacancy
6%
$208
Maintenance
5%
$174
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1156 Millstream Ln, Corona, CA 92878 | $3,400 | 4 | 3 | 1674 | 1.1 mi |
1793 Bowdoin St, Corona, CA 92878 | $3,450 | 4 | 3 | 1892 | 0.1 mi |
1022 Blossom Hill Dr, Corona, CA 92878 | $3,400 | 4 | 3 | 1748 | 1.2 mi |
934 Primrose Ln, Corona, CA 92878 | $3,400 | 4 | 2.5 | 1642 | 1.4 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