Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.49% first-year return on $231k initial cash invested.
-16.49%
Cash On Cash
2.83%
Cap Rate
0.47
DSCR
$4,470
Rent
-$3,171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1099k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$220k
Closing costs
1%
$10,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,470
Total Expenses
$7,641
Mortgage P&I
124%
$5,542
Property Taxes
9%
$412
Home Insurance
9%
$385
HOA
3%
$139
Property Management
10%
$447
CapEx
5%
$224
Vacancy
6%
$268
Maintenance
5%
$224
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2836 Limestone Dr, Thousand Oaks, CA 91362 | $4,595 | 3 | 2.5 | 1859 | 0.8 mi |
1915 Woodside Dr, Thousand Oaks, CA 91362 | $5,300 | 3 | 2.5 | 1740 | 0.3 mi |
874 Chelterham Cir, Thousand Oaks, CA 91360 | $4,850 | 3 | 3 | 1920 | 2.1 mi |
3105 La Casa Ct, Thousand Oaks, CA 91362 | $4,200 | 3 | 2.5 | 1885 | 1.1 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