Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.99% first-year return on $333k initial cash invested.
-19.99%
Cash On Cash
2.14%
Cap Rate
0.35
DSCR
$5,770
Rent
-$5,540
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1584k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$333k
Downpayment
20%
$317k
Closing costs
1%
$15,837
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,770
Total Expenses
$11,310
Mortgage P&I
140%
$8,077
Property Taxes
17%
$999
Home Insurance
13%
$735
HOA
0%
$0
Property Management
10%
$577
CapEx
5%
$288
Vacancy
6%
$346
Maintenance
5%
$288
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
988 Peninsula St, Ventura, CA 93001 | $7,500 | 3 | 3.5 | 3212 | 0.6 mi |
317 Homer Ave, Ventura, CA 93003 | $5,000 | 3 | 3 | 2488 | 1 mi |
1364 Weymouth Ln, Ventura, CA 93001 | $7,500 | 4 | 4 | 2863 | 0.8 mi |
1374 Hanover Ln, Ventura, CA 93001 | $6,500 | 4 | 4 | 2951 | 0.8 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