Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.56% first-year return on $860k initial cash invested.
-24.56%
Cash On Cash
0.93%
Cap Rate
0.16
DSCR
$7,750
Rent
-$17,597
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$4095k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$860k
Downpayment
20%
$819k
Closing costs
1%
$40,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,750
Total Expenses
$25,347
Mortgage P&I
263%
$20,393
Property Taxes
19%
$1,459
Home Insurance
19%
$1,479
HOA
0%
$0
Property Management
10%
$775
CapEx
5%
$388
Vacancy
6%
$465
Maintenance
5%
$388
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1920 Costa Mesa St, Unit C, Costa Mesa, CA 92627 | $4,295 | 3 | 3 | 0.1 mi | |
146 E 18th St, Costa Mesa, CA 92627 | $7,500 | 3 | 3.5 | 2284 | 0.5 mi |
1173 Winslow Ln, Newport Beach, CA 92660 | $9,500 | 3 | 3.5 | 1773 | 0.7 mi |
171 22nd St, Costa Mesa, CA 92627 | $7,500 | 3 | 3 | 2083 | 0.8 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