Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.79% first-year return on $93,534 initial cash invested.
-12.79%
Cash On Cash
3.5%
Cap Rate
0.59
DSCR
$2,230
Rent
-$997
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,534
Downpayment
20%
$89,080
Closing costs
1%
$4,454
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,230
Total Expenses
$3,227
Mortgage P&I
98%
$2,183
Property Taxes
14%
$306
Home Insurance
7%
$157
HOA
0%
$0
Property Management
10%
$223
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
20312 Weston Ave, Tehachapi, CA 93561 | $2,550 | 3 | 2 | 1623 | 0.3 mi |
22260 Briarwood Dr, Tehachapi, CA 93561 | $2,750 | 3 | 2 | 1645 | 0.5 mi |
21551 Foothill Dr, Tehachapi, CA 93561 | $2,400 | 3 | 2 | 1655 | 1.3 mi |
20351 Tamarac Dr, Tehachapi, CA 93561 | $2,495 | 3 | 2 | 1701 | 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