Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.76% first-year return on $409k initial cash invested.
-18.76%
Cash On Cash
2.23%
Cap Rate
0.37
DSCR
$6,310
Rent
-$6,401
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1949k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$409k
Downpayment
20%
$390k
Closing costs
1%
$19,494
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,310
Total Expenses
$12,711
Mortgage P&I
154%
$9,708
Property Taxes
11%
$696
Home Insurance
11%
$665
HOA
0%
$0
Property Management
10%
$631
CapEx
5%
$316
Vacancy
6%
$379
Maintenance
5%
$316
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
303 Flower St, Costa Mesa, CA 92627 | $6,995 | 4 | 2 | 1650 | 0.7 mi |
209 Wake Forest Rd, Costa Mesa, CA 92626 | $3,800 | 4 | 2 | 1660 | 0.8 mi |
1758 Centella Pl, Newport Beach, CA 92660 | $8,000 | 4 | 2 | 1788 | 0.5 mi |
2142 Orange Ave, Costa Mesa, CA 92627 | $7,000 | 4 | 2 | 2000 | 0.1 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