Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.24% first-year return on $87,045 initial cash invested.
-7.24%
Cash On Cash
4.66%
Cap Rate
0.8
DSCR
$2,470
Rent
-$525
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,045
Downpayment
20%
$82,900
Closing costs
1%
$4,145
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,470
Total Expenses
$2,995
Mortgage P&I
81%
$2,010
Property Taxes
8%
$195
Home Insurance
6%
$147
HOA
0%
$0
Property Management
10%
$247
CapEx
5%
$124
Vacancy
6%
$148
Maintenance
5%
$124
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
30205 Piebald Ct, Tehachapi, CA 93561 | $2,450 | 3 | 2 | 1744 | 0.8 mi |
28120 Braeburn Pl, Tehachapi, CA 93561 | $2,500 | 3 | 2 | 1889 | 1.6 mi |
17620 Ascot Ct, Tehachapi, CA 93561 | $2,095 | 3 | 2.5 | 1650 | 2.3 mi |
17161 Bold Venture Dr, Tehachapi, CA 93561 | $2,600 | 3 | 2 | 1904 | 2.1 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