Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.88% first-year return on $188k initial cash invested.
-6.88%
Cash On Cash
4.73%
Cap Rate
0.81
DSCR
$5,010
Rent
-$1,078
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$895k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$179k
Closing costs
1%
$8,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,010
Total Expenses
$6,088
Mortgage P&I
87%
$4,353
Property Taxes
2%
$120
Home Insurance
6%
$313
HOA
0%
$0
Property Management
10%
$501
CapEx
5%
$250
Vacancy
6%
$301
Maintenance
5%
$250
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
24191 Grayston Dr, Lake Forest, CA 92630 | $4,400 | 4 | 2 | 1450 | 0.4 mi |
23472 White Dove Dr, Lake Forest, CA 92630 | $4,600 | 4 | 2 | 1457 | 0.4 mi |
25322 Romera Pl, Lake Forest, CA 92630 | $4,750 | 4 | 2 | 1538 | 1.3 mi |
24105 Jeronimo Ln, Lake Forest, CA 92630 | $4,500 | 4 | 2 | 1570 | 1.3 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