Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.8% first-year return on $315k initial cash invested.
-12.8%
Cash On Cash
3.43%
Cap Rate
0.59
DSCR
$6,320
Rent
-$3,357
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1499k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$315k
Downpayment
20%
$300k
Closing costs
1%
$14,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,320
Total Expenses
$9,677
Mortgage P&I
116%
$7,328
Property Taxes
3%
$181
Home Insurance
8%
$525
HOA
0%
$0
Property Management
10%
$632
CapEx
5%
$316
Vacancy
6%
$379
Maintenance
5%
$316
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3249 Whiffletree Ln, Torrance, CA 90505 | $5,500 | 4 | 2 | 2072 | 1.5 mi |
4515 Sugarhill Dr, Rolling Hills Estates, CA 90274 | $8,700 | 4 | 2 | 2193 | 1.3 mi |
4020 Via, Picaposte, Palos Verdes Estates, CA 90274 | $6,800 | 4 | 2 | 1936 | 0.9 mi |
5105 Via, El Sereno, Torrance, CA 90505 | $5,500 | 4 | 2 | 2287 | 0.7 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