Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.98% first-year return on $235k initial cash invested.
-19.98%
Cash On Cash
2.15%
Cap Rate
0.36
DSCR
$5,460
Rent
-$3,917
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1120k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$235k
Downpayment
20%
$224k
Closing costs
1%
$11,201
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,460
Total Expenses
$9,377
Mortgage P&I
103%
$5,651
Property Taxes
30%
$1,658
Home Insurance
7%
$385
HOA
5%
$263
Property Management
10%
$546
CapEx
5%
$273
Vacancy
6%
$328
Maintenance
5%
$273
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
26525 Craftsmen Ct, Santa Clarita, CA 91350 | $6,117 | 4 | 4 | 3450 | 1.9 mi |
26525 Craftsmen Ct, Valencia, CA 91350 | $5,747 | 4 | 4 | 3450 | 1.9 mi |
19738 Castille Ln, Santa Clarita, CA 91350 | $5,500 | 4 | 4 | 3058 | 1.3 mi |
26526 Craftsmen Ct, Santa Clarita, CA 91350 | $6,125 | 4 | 3.5 | 3450 | 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