Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.27% first-year return on $1219k initial cash invested.
-27.27%
Cash On Cash
0.38%
Cap Rate
0.06
DSCR
$12,460
Rent
-$27,705
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$5806k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$1219k
Downpayment
20%
$1161k
Closing costs
1%
$58,062
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$12,460
Total Expenses
$40,165
Mortgage P&I
232%
$28,915
Property Taxes
46%
$5,737
Home Insurance
18%
$2,273
HOA
0%
$0
Property Management
10%
$1,246
CapEx
5%
$623
Vacancy
6%
$748
Maintenance
5%
$623
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
519 Santa Ana Ave, Newport Beach, CA 92663 | $17,500 | 4 | 4.5 | 3444 | 0.5 mi |
424 Snug Harbor Rd, Newport Beach, CA 92663 | $20,000 | 4 | 4.5 | 4500 | 0.5 mi |
2501 Margaret Dr, Newport Beach, CA 92663 | $12,500 | 4 | 3.5 | 3950 | 0.2 mi |
24 Cape, Andover, Newport Beach, CA 92660 | $17,900 | 4 | 3.5 | 3871 | 0.6 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