Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.42% first-year return on $134k initial cash invested.
-14.42%
Cash On Cash
3.36%
Cap Rate
0.56
DSCR
$3,550
Rent
-$1,612
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$639k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$128k
Closing costs
1%
$6,389
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,550
Total Expenses
$5,162
Mortgage P&I
91%
$3,223
Property Taxes
16%
$578
Home Insurance
7%
$252
HOA
5%
$185
Property Management
10%
$355
CapEx
5%
$178
Vacancy
6%
$213
Maintenance
5%
$178
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1961 Brookberry Ln, Simi Valley, CA 93065 | $3,550 | 3 | 2.5 | 1294 | 0.1 mi |
1484 Patricia Ave, # 13, Simi Valley, CA 93065 | $3,300 | 3 | 3 | 1341 | 1.1 mi |
1480 Patricia Ave, # 11, Simi Valley, CA 93065 | $3,400 | 3 | 3 | 1341 | 1.1 mi |
1486 Patricia Ave, # 14, Simi Valley, CA 93065 | $3,400 | 3 | 3 | 1341 | 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