Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.38% first-year return on $197k initial cash invested.
-17.38%
Cash On Cash
2.36%
Cap Rate
0.41
DSCR
$3,410
Rent
-$2,852
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$938k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$188k
Closing costs
1%
$9,375
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,410
Total Expenses
$6,262
Mortgage P&I
133%
$4,528
Property Taxes
17%
$568
Home Insurance
8%
$280
HOA
0%
$0
Property Management
10%
$341
CapEx
5%
$170
Vacancy
6%
$205
Maintenance
5%
$170
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
124 N Princeton Ave, Fullerton, CA 92831 | $4,000 | 3 | 1 | 1119 | 0.2 mi |
1122 E Santa Fe Ave, Fullerton, CA 92831 | $3,000 | 3 | 1 | 1350 | 0.3 mi |
2030 E Wilshire Ave, Fullerton, CA 92831 | $3,500 | 3 | 1 | 1116 | 0.8 mi |
455 E Rosslynn Ave, Fullerton, CA 92832 | $3,750 | 3 | 2 | 1309 | 0.7 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