Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.6% first-year return on $189k initial cash invested.
-17.6%
Cash On Cash
2.64%
Cap Rate
0.43
DSCR
$3,810
Rent
-$2,768
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$180k
Closing costs
1%
$8,986
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,810
Total Expenses
$6,578
Mortgage P&I
120%
$4,555
Property Taxes
16%
$609
Home Insurance
8%
$306
HOA
3%
$118
Property Management
10%
$381
CapEx
5%
$190
Vacancy
6%
$229
Maintenance
5%
$190
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2280 Lago Ventana, Chula Vista, CA 91914 | $3,500 | 3 | 3 | 1400 | 0.7 mi |
2144 Caminito Elda, Unit 95, Chula Vista, CA 91915 | $3,695 | 3 | 3 | 1386 | 1.3 mi |
1535 Apache Dr, Unit D, Chula Vista, CA 91910 | $3,500 | 3 | 3 | 1500 | 1.4 mi |
1190 Calle Tesoro, Chula Vista, CA 91915 | $3,625 | 3 | 3 | 1360 | 1.2 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