Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.85% first-year return on $531k initial cash invested.
-23.85%
Cash On Cash
1.19%
Cap Rate
0.2
DSCR
$6,220
Rent
-$10,561
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2531k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$531k
Downpayment
20%
$506k
Closing costs
1%
$25,305
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,220
Total Expenses
$16,781
Mortgage P&I
205%
$12,762
Property Taxes
21%
$1,330
Home Insurance
15%
$920
HOA
2%
$152
Property Management
10%
$622
CapEx
5%
$311
Vacancy
6%
$373
Maintenance
5%
$311
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
60 Crestwick, Irvine, CA 92620 | $6,300 | 4 | 4 | 2653 | 0.3 mi |
61 Crestwick, Irvine, CA 92620 | $7,500 | 4 | 4 | 2653 | 0.3 mi |
75 Kimbal, Irvine, CA 92620 | $5,600 | 4 | 4 | 2653 | 0.3 mi |
54 Carrington, Irvine, CA 92620 | $6,500 | 4 | 4 | 2756 | 0.2 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