Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.17% first-year return on $168k initial cash invested.
-15.17%
Cash On Cash
3.12%
Cap Rate
0.52
DSCR
$3,350
Rent
-$2,118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$798k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$160k
Closing costs
1%
$7,978
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,350
Total Expenses
$5,468
Mortgage P&I
120%
$4,021
Property Taxes
9%
$302
Home Insurance
8%
$273
HOA
0%
$0
Property Management
10%
$335
CapEx
5%
$168
Vacancy
6%
$201
Maintenance
5%
$168
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1011 W Myrtle St, Santa Ana, CA 92703 | $3,395 | 3 | 1 | 804 | 1.3 mi |
1407 S Ross St, Santa Ana, CA 92707 | $4,000 | 3 | 1 | 1209 | 0.4 mi |
341 Carriage Dr, Unit 49, Santa Ana, CA 92707 | $3,400 | 3 | 1.5 | 1062 | 1 mi |
1229 Kilson Drsanta Ana Kilson Dr, Santa Ana, CA 92707 | $2,700 | 3 | 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