Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.58% first-year return on $168k initial cash invested.
-9.58%
Cash On Cash
4.17%
Cap Rate
0.71
DSCR
$4,430
Rent
-$1,340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$799k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$160k
Closing costs
1%
$7,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,430
Total Expenses
$5,770
Mortgage P&I
88%
$3,897
Property Taxes
10%
$440
Home Insurance
6%
$280
HOA
0%
$0
Property Management
10%
$443
CapEx
5%
$222
Vacancy
6%
$266
Maintenance
5%
$222
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
19620 Leadwell St, Reseda, CA 91335 | $4,700 | 3 | 3 | 2038 | 0.8 mi |
8473 Penfield Ave, Winnetka, CA 91306 | $4,250 | 3 | 2.5 | 2276 | 0.8 mi |
7904 Tampa Ave, Reseda, CA 91335 | $3,649 | 3 | 3 | 1974 | 0.9 mi |
7515 Winnetka Ave, Apt 302, Canoga Park, CA 91306 | $3,550 | 3 | 3 | 1752 | 0.4 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