Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.92% first-year return on $157k initial cash invested.
-13.92%
Cash On Cash
3.32%
Cap Rate
0.56
DSCR
$3,510
Rent
-$1,817
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$746k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$149k
Closing costs
1%
$7,460
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,510
Total Expenses
$5,327
Mortgage P&I
106%
$3,705
Property Taxes
13%
$446
Home Insurance
7%
$262
HOA
0%
$0
Property Management
10%
$351
CapEx
5%
$176
Vacancy
6%
$211
Maintenance
5%
$176
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5540 Royal Hill Dr, Riverside, CA 92506 | $3,150 | 4 | 3 | 2094 | 0.2 mi |
6256 Riverside Ave, Riverside, CA 92506 | $3,200 | 4 | 3 | 2000 | 1.5 mi |
5165 Pearblossom Dr, Riverside, CA 92507 | $3,950 | 4 | 3 | 2001 | 2.1 mi |
6145 Port Au Prince Cir, Riverside, CA 92506 | $3,750 | 4 | 2.5 | 2050 | 1.1 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