Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.61% first-year return on $3155k initial cash invested.
-29.61%
Cash On Cash
-0.08%
Cap Rate
-0.01
DSCR
$16,980
Rent
-$77,858
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$15024k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$3155k
Downpayment
20%
$3005k
Closing costs
1%
$150k
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$16,980
Total Expenses
$94,838
Mortgage P&I
447%
$75,972
Property Taxes
52%
$8,886
Home Insurance
33%
$5,565
HOA
0%
$0
Property Management
10%
$1,698
CapEx
5%
$849
Vacancy
6%
$1,019
Maintenance
5%
$849
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1831 Loma Vista Dr, Beverly Hills, CA 90210 | $19,500 | 4 | 5 | 4238 | 0.1 mi |
2231 Sunset Plaza Dr, Los Angeles, CA 90069 | $20,000 | 4 | 4.5 | 4831 | 0.4 mi |
1255 Hilldale Ave, West Hollywood, CA 90069 | $16,300 | 4 | 5.5 | 3900 | 1 mi |
8152 Tianna Rd, Los Angeles, CA 90046 | $12,950 | 4 | 4.5 | 4700 | 1.1 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