Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.89% first-year return on $336k initial cash invested.
-15.89%
Cash On Cash
2.79%
Cap Rate
0.47
DSCR
$5,650
Rent
-$4,448
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1600k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$336k
Downpayment
20%
$320k
Closing costs
1%
$16,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,650
Total Expenses
$10,098
Mortgage P&I
139%
$7,880
Property Taxes
3%
$190
Home Insurance
10%
$560
HOA
0%
$0
Property Management
10%
$565
CapEx
5%
$282
Vacancy
6%
$339
Maintenance
5%
$282
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8141 Wadebridge Cir, Huntington Beach, CA 92646 | $6,900 | 4 | 3 | 2872 | 0.1 mi |
8792 Crescent Dr, Huntington Beach, CA 92646 | $6,000 | 4 | 3 | 2515 | 0.6 mi |
8191 Whitburn Cir, Huntington Beach, CA 92646 | $5,995 | 4 | 2.5 | 2478 | 0.1 mi |
8442 Crimson Cir, Huntington Beach, CA 92646 | $6,750 | 4 | 2.5 | 3096 | 0.4 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