Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.62% first-year return on $639k initial cash invested.
-22.62%
Cash On Cash
1.42%
Cap Rate
0.24
DSCR
$8,250
Rent
-$12,037
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3041k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$639k
Downpayment
20%
$608k
Closing costs
1%
$30,408
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$8,250
Total Expenses
$20,287
Mortgage P&I
185%
$15,221
Property Taxes
21%
$1,699
Home Insurance
15%
$1,223
HOA
0%
$0
Property Management
10%
$825
CapEx
5%
$412
Vacancy
6%
$495
Maintenance
5%
$412
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
907 Poppy Ln, Carlsbad, CA 92011 | $8,500 | 4 | 4 | 3400 | 1.2 mi |
1304 Corvidae St, Carlsbad, CA 92011 | $6,995 | 4 | 3 | 3112 | 1.2 mi |
6981 Shoreline Dr, Carlsbad, CA 92011 | $10,000 | 4 | 4 | 2519 | 1.7 mi |
6940 Waters End Dr, Carlsbad, CA 92011 | $9,000 | 4 | 4 | 2519 | 1.7 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