Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.85% first-year return on $293k initial cash invested.
-17.85%
Cash On Cash
2.39%
Cap Rate
0.4
DSCR
$4,980
Rent
-$4,359
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1396k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$293k
Downpayment
20%
$279k
Closing costs
1%
$13,956
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,980
Total Expenses
$9,339
Mortgage P&I
138%
$6,891
Property Taxes
11%
$531
Home Insurance
11%
$560
HOA
1%
$62
Property Management
10%
$498
CapEx
5%
$249
Vacancy
6%
$299
Maintenance
5%
$249
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7546 Gibraltar St, Carlsbad, CA 92009 | $4,500 | 3 | 2 | 1453 | 1.2 mi |
1859 Hill Top Ln, Encinitas, CA 92024 | $4,000 | 3 | 2 | 1487 | 1.2 mi |
1670 Tennis Match Way, Encinitas, CA 92024 | $4,400 | 3 | 2 | 1456 | 1.4 mi |
1710 Shadow Mountain Dr, Encinitas, CA 92024 | $4,500 | 3 | 2 | 1456 | 1.4 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