Unlock all features! Tap here to upgrade
2138 W River Springs Avenue, Porterville, CA 93257
3 beds • 2 baths • 1617 sqft
$408,500
View on ZillowThis property looks like a bad Long-Term investment with a projected -13.58% first-year return on $85,785 initial cash invested.
-13.58%
Cash On Cash
3.32%
Cap Rate
0.56
DSCR
$1,970
Rent
-$971
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$409k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,785
Downpayment
20%
$81,700
Closing costs
1%
$4,085
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,970
Total Expenses
$2,941
Mortgage P&I
102%
$2,002
Property Taxes
14%
$284
Home Insurance
7%
$144
HOA
0%
$0
Property Management
10%
$197
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1884 W Roby Ave, Porterville, CA 93257 | $1,995 | 3 | 2 | 1700 | 0.4 mi |
449 S Greenwood St, Porterville, CA 93257 | $1,900 | 3 | 2 | 1540 | 0.9 mi |
2153 W Clare Ave, Porterville, CA 93257 | $1,900 | 3 | 2 | 1454 | 0.3 mi |
823 N Belmont St, Porterville, CA 93257 | $1,875 | 3 | 2 | 1573 | 1.5 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