Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.28% first-year return on $262k initial cash invested.
-19.28%
Cash On Cash
2.21%
Cap Rate
0.37
DSCR
$4,490
Rent
-$4,209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1247k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$262k
Downpayment
20%
$249k
Closing costs
1%
$12,473
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,490
Total Expenses
$8,699
Mortgage P&I
140%
$6,287
Property Taxes
18%
$803
Home Insurance
10%
$443
HOA
0%
$0
Property Management
10%
$449
CapEx
5%
$224
Vacancy
6%
$269
Maintenance
5%
$224
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
23581 Via, Calzada, Mission Viejo, CA 92691 | $4,400 | 3 | 2 | 1546 | 0.8 mi |
25654 Po Ave, Mission Viejo, CA 92691 | $4,950 | 3 | 2 | 1575 | 0.8 mi |
24401 Regina St, Mission Viejo, CA 92691 | $4,500 | 3 | 2 | 1550 | 0.9 mi |
26662 Avenida Shonto, Mission Viejo, CA 92691 | $4,950 | 3 | 2 | 1600 | 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