Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.66% first-year return on $226k initial cash invested.
-17.66%
Cash On Cash
2.41%
Cap Rate
0.41
DSCR
$4,410
Rent
-$3,330
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1077k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$215k
Closing costs
1%
$10,774
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,410
Total Expenses
$7,740
Mortgage P&I
120%
$5,278
Property Taxes
21%
$933
Home Insurance
9%
$383
HOA
0%
$0
Property Management
10%
$441
CapEx
5%
$220
Vacancy
6%
$265
Maintenance
5%
$220
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
602 Wildflower Pl, Escondido, CA 92026 | $4,300 | 4 | 3 | 1970 | 0.5 mi |
25915 Jesmond Dene Rd, Escondido, CA 92026 | $4,500 | 4 | 3 | 2400 | 1.8 mi |
2163 View Crest Gln, Escondido, CA 92026 | $4,100 | 4 | 3 | 2459 | 1.6 mi |
2283 Canyon View Gln, Escondido, CA 92026 | $4,700 | 4 | 3 | 2459 | 1.9 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