Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.75% first-year return on $323k initial cash invested.
-18.75%
Cash On Cash
2.11%
Cap Rate
0.36
DSCR
$5,340
Rent
-$5,048
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1539k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$323k
Downpayment
20%
$308k
Closing costs
1%
$15,385
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,340
Total Expenses
$10,388
Mortgage P&I
140%
$7,483
Property Taxes
16%
$861
Home Insurance
10%
$524
HOA
2%
$132
Property Management
10%
$534
CapEx
5%
$267
Vacancy
6%
$320
Maintenance
5%
$267
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
22071 Pheasant St, Lake Forest, CA 92630 | $4,795 | 4 | 3 | 2444 | 1 mi |
24212 Sparrow St, Lake Forest, CA 92630 | $4,800 | 4 | 3 | 2444 | 1.1 mi |
24282 Sunnybrook Cir, Lake Forest, CA 92630 | $7,500 | 4 | 3 | 2294 | 0.7 mi |
22121 Apache Dr, Lake Forest, CA 92630 | $4,975 | 4 | 3 | 2300 | 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