Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.98% first-year return on $268k initial cash invested.
-15.98%
Cash On Cash
2.74%
Cap Rate
0.47
DSCR
$4,540
Rent
-$3,574
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1278k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$268k
Downpayment
20%
$256k
Closing costs
1%
$12,780
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,540
Total Expenses
$8,114
Mortgage P&I
138%
$6,261
Property Taxes
4%
$190
Home Insurance
8%
$385
HOA
2%
$98
Property Management
10%
$454
CapEx
5%
$227
Vacancy
6%
$272
Maintenance
5%
$227
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
22662 Reinosa, Mission Viejo, CA 92691 | $4,800 | 3 | 2 | 1792 | 0.8 mi |
26642 Avenida Veronica, Mission Viejo, CA 92691 | $4,300 | 3 | 2 | 1831 | 1.2 mi |
23756 Via, Porton, Mission Viejo, CA 92691 | $4,495 | 3 | 2 | 1812 | 1.3 mi |
26602 Via, Noveno, Mission Viejo, CA 92691 | $5,100 | 3 | 2 | 2093 | 0.2 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