Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.63% first-year return on $302k initial cash invested.
-19.63%
Cash On Cash
2.16%
Cap Rate
0.36
DSCR
$5,350
Rent
-$4,938
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1438k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$302k
Downpayment
20%
$288k
Closing costs
1%
$14,376
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,350
Total Expenses
$10,288
Mortgage P&I
136%
$7,253
Property Taxes
22%
$1,188
Home Insurance
9%
$455
HOA
0%
$0
Property Management
10%
$535
CapEx
5%
$268
Vacancy
6%
$321
Maintenance
5%
$268
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2916 E Trenton Ave, Orange, CA 92867 | $6,800 | 4 | 3 | 2195 | 0.8 mi |
2035 N Orange Olive Rd, Orange, CA 92865 | $5,600 | 4 | 3 | 2190 | 1.2 mi |
4071 N Gayle St, Orange, CA 92865 | $4,995 | 4 | 3 | 2160 | 1.6 mi |
1320 N Van Gogh Cir, Orange, CA 92867 | $6,750 | 4 | 3 | 2304 | 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