Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.43% first-year return on $199k initial cash invested.
-18.43%
Cash On Cash
2.25%
Cap Rate
0.38
DSCR
$3,920
Rent
-$3,053
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$946k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$189k
Closing costs
1%
$9,464
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,920
Total Expenses
$6,973
Mortgage P&I
118%
$4,629
Property Taxes
25%
$975
Home Insurance
9%
$350
HOA
0%
$0
Property Management
10%
$392
CapEx
5%
$196
Vacancy
6%
$235
Maintenance
5%
$196
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1518 E Vine Ave, West Covina, CA 91791 | $4,500 | 3 | 3 | 2100 | 1.4 mi |
809 S Glenn Alan Ave, West Covina, CA 91791 | $4,000 | 3 | 3 | 1954 | 1.8 mi |
2609 Greenleaf Dr, West Covina, CA 91792 | $4,500 | 3 | 3 | 2304 | 1 mi |
16335 Doublegrove St, La Puente, CA 91744 | $3,200 | 3 | 3 | 1750 | 1.1 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