Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.6% first-year return on $536k initial cash invested.
-23.6%
Cash On Cash
1.21%
Cap Rate
0.2
DSCR
$7,870
Rent
-$10,531
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2550k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$536k
Downpayment
20%
$510k
Closing costs
1%
$25,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,870
Total Expenses
$18,401
Mortgage P&I
161%
$12,699
Property Taxes
27%
$2,086
Home Insurance
11%
$892
HOA
9%
$677
Property Management
10%
$787
CapEx
5%
$394
Vacancy
6%
$472
Maintenance
5%
$394
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2015 Irvine Ave, Costa Mesa, CA 92627 | $9,995 | 3 | 3 | 1865 | 0.9 mi |
305 Avenida Cerritos, Newport Beach, CA 92660 | $12,000 | 3 | 2.5 | 1881 | 0.3 mi |
385 Sunrise Cir, Costa Mesa, CA 92627 | $5,500 | 3 | 3 | 2019 | 0.9 mi |
2607 Vista, Ornada, Newport Beach, CA 92660 | $6,300 | 3 | 2.5 | 1887 | 0.4 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