Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.44% first-year return on $208k initial cash invested.
-22.44%
Cash On Cash
1.53%
Cap Rate
0.25
DSCR
$3,110
Rent
-$3,898
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$993k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$199k
Closing costs
1%
$9,927
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,110
Total Expenses
$7,008
Mortgage P&I
161%
$5,006
Property Taxes
27%
$842
Home Insurance
11%
$350
HOA
0%
$0
Property Management
10%
$311
CapEx
5%
$156
Vacancy
6%
$187
Maintenance
5%
$156
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
25903 Carillo Dr, Valencia, CA 91355 | $3,500 | 2 | 2 | 1374 | 2.3 mi |
23924 Ranney House Ct, Valencia, CA 91355 | $4,000 | 2 | 2 | 1415 | 2.5 mi |
26121 Mcbean Pkwy, Valencia, CA 91355 | $3,150 | 2 | 2 | 1252 | 2.5 mi |
25417 Huxley Dr, Stevenson Ranch, CA 91381 | $3,000 | 2 | 2.5 | 1450 | 2.6 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