Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.84% first-year return on $182k initial cash invested.
-16.84%
Cash On Cash
2.51%
Cap Rate
0.43
DSCR
$3,610
Rent
-$2,554
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$867k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$173k
Closing costs
1%
$8,665
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,610
Total Expenses
$6,164
Mortgage P&I
116%
$4,184
Property Taxes
20%
$736
Home Insurance
8%
$306
HOA
0%
$0
Property Management
10%
$361
CapEx
5%
$180
Vacancy
6%
$217
Maintenance
5%
$180
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
19110 Annalee Ave, Carson, CA 90746 | $4,500 | 3 | 2 | 1700 | 0.1 mi |
17805 Hazelwood Ct, Carson, CA 90746 | $4,000 | 3 | 2.5 | 1656 | 0.8 mi |
2665 E Jefferson St, Carson, CA 90810 | $2,500 | 3 | 2 | 1736 | 2.5 mi |
22731 Kinard Ave, Carson, CA 90745 | $3,999 | 3 | 2 | 1728 | 2.9 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