Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.88% first-year return on $207k initial cash invested.
-16.88%
Cash On Cash
2.63%
Cap Rate
0.44
DSCR
$3,850
Rent
-$2,905
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$983k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$197k
Closing costs
1%
$9,834
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,850
Total Expenses
$6,755
Mortgage P&I
126%
$4,865
Property Taxes
14%
$542
Home Insurance
9%
$348
HOA
0%
$0
Property Management
10%
$385
CapEx
5%
$192
Vacancy
6%
$231
Maintenance
5%
$192
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
525 Brooks St, Oceanside, CA 92054 | $4,200 | 3 | 2 | 1100 | 0.8 mi |
506 Canyon Dr, Unit 52, Oceanside, CA 92054 | $3,895 | 3 | 2 | 1164 | 0.2 mi |
506 Canyon Dr, Unit 85, Oceanside, CA 92054 | $3,000 | 3 | 2 | 1164 | 0.2 mi |
445 Ribbon Beach Way, Unit 280, Oceanside, CA 92058 | $3,200 | 3 | 2 | 1115 | 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