Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.15% first-year return on $341k initial cash invested.
-17.15%
Cash On Cash
2.57%
Cap Rate
0.43
DSCR
$5,830
Rent
-$4,879
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1626k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$341k
Downpayment
20%
$325k
Closing costs
1%
$16,255
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,830
Total Expenses
$10,709
Mortgage P&I
138%
$8,069
Property Taxes
8%
$439
Home Insurance
10%
$572
HOA
2%
$112
Property Management
10%
$583
CapEx
5%
$292
Vacancy
6%
$350
Maintenance
5%
$292
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
26862 Sommerset Ln, Lake Forest, CA 92630 | $5,600 | 4 | 3 | 2814 | 0.1 mi |
539 Serrano Summit Dr, Lake Forest, CA 92630 | $7,000 | 4 | 3 | 2697 | 1.3 mi |
25645 Ashby Way, Lake Forest, CA 92630 | $5,950 | 4 | 3 | 2683 | 1.3 mi |
21421 Monterra, Lake Forest, CA 92630 | $6,500 | 4 | 3 | 2400 | 0.6 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