Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.58% first-year return on $359k initial cash invested.
-20.58%
Cash On Cash
1.89%
Cap Rate
0.31
DSCR
$5,600
Rent
-$6,149
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1707k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$359k
Downpayment
20%
$341k
Closing costs
1%
$17,072
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,600
Total Expenses
$11,749
Mortgage P&I
153%
$8,563
Property Taxes
19%
$1,086
Home Insurance
11%
$612
HOA
1%
$32
Property Management
10%
$560
CapEx
5%
$280
Vacancy
6%
$336
Maintenance
5%
$280
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
28432 Casanal, Mission Viejo, CA 92692 | $4,700 | 4 | 3 | 2263 | 1 mi |
12 Covington, Mission Viejo, CA 92692 | $6,000 | 4 | 3 | 2496 | 1.2 mi |
23035 Cecelia, Mission Viejo, CA 92691 | $5,400 | 4 | 3 | 2150 | 1.1 mi |
24192 Juaneno Dr, Mission Viejo, CA 92691 | $2,750 | 4 | 3 | 2556 | 0.9 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