Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.12% first-year return on $287k initial cash invested.
-20.12%
Cash On Cash
2.01%
Cap Rate
0.33
DSCR
$4,220
Rent
-$4,804
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1365k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$287k
Downpayment
20%
$273k
Closing costs
1%
$13,645
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,220
Total Expenses
$9,024
Mortgage P&I
163%
$6,884
Property Taxes
12%
$511
Home Insurance
11%
$448
HOA
2%
$84
Property Management
10%
$422
CapEx
5%
$211
Vacancy
6%
$253
Maintenance
5%
$211
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
717 Hudspeth Ave, Simi Valley, CA 93065 | $4,800 | 4 | 3 | 1950 | 1.3 mi |
1155 Currier Ave, Simi Valley, CA 93065 | $4,300 | 4 | 3 | 2213 | 1.7 mi |
1128 Azalea Way, Simi Valley, CA 93065 | $3,950 | 4 | 3 | 2262 | 2.3 mi |
1147 Azalea Way, Simi Valley, CA 93065 | $4,100 | 4 | 3 | 2262 | 2.4 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