Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.36% first-year return on $284k initial cash invested.
-14.36%
Cash On Cash
3.32%
Cap Rate
0.55
DSCR
$6,350
Rent
-$3,405
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1355k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$284k
Downpayment
20%
$271k
Closing costs
1%
$13,547
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,350
Total Expenses
$9,755
Mortgage P&I
108%
$6,838
Property Taxes
13%
$810
Home Insurance
7%
$455
HOA
0%
$0
Property Management
10%
$635
CapEx
5%
$318
Vacancy
6%
$381
Maintenance
5%
$318
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6206 E Cliffway Dr, Orange, CA 92869 | $6,950 | 4 | 3 | 2475 | 0.7 mi |
606 S Loretta Dr, Orange, CA 92869 | $5,800 | 4 | 3 | 2544 | 1.9 mi |
1734 N Yurok St, Orange, CA 92867 | $7,000 | 4 | 3 | 2532 | 1.9 mi |
6245 E Allison Cir, Orange, CA 92869 | $5,950 | 4 | 2.5 | 2582 | 0.6 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