Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.73% first-year return on $294k initial cash invested.
-13.73%
Cash On Cash
3.24%
Cap Rate
0.55
DSCR
$5,660
Rent
-$3,363
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1400k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$294k
Downpayment
20%
$280k
Closing costs
1%
$14,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,660
Total Expenses
$9,023
Mortgage P&I
121%
$6,863
Property Taxes
4%
$198
Home Insurance
9%
$490
HOA
0%
$0
Property Management
10%
$566
CapEx
5%
$283
Vacancy
6%
$340
Maintenance
5%
$283
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1430 Shadow Ln, Fullerton, CA 92831 | $4,700 | 4 | 3 | 2094 | 0.3 mi |
2109 Smokewood Ave, Fullerton, CA 92831 | $6,000 | 4 | 3 | 2220 | 0.3 mi |
1101 Kroeger Ave, Fullerton, CA 92831 | $5,000 | 4 | 3 | 2176 | 0.8 mi |
2213 Meadow Ln, Fullerton, CA 92831 | $6,000 | 4 | 3 | 1969 | 1.4 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