Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.92% first-year return on $362k initial cash invested.
-17.92%
Cash On Cash
2.55%
Cap Rate
0.42
DSCR
$5,880
Rent
-$5,402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1722k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$362k
Downpayment
20%
$344k
Closing costs
1%
$17,222
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,880
Total Expenses
$11,282
Mortgage P&I
149%
$8,765
Property Taxes
5%
$306
Home Insurance
12%
$682
HOA
0%
$0
Property Management
10%
$588
CapEx
5%
$294
Vacancy
6%
$353
Maintenance
5%
$294
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
292 Villanova Rd, Costa Mesa, CA 92626 | $4,800 | 3 | 2 | 2000 | 0.2 mi |
201 Hanover Dr, Costa Mesa, CA 92626 | $6,000 | 3 | 2 | 1901 | 0.3 mi |
2463 Orange Ave, Costa Mesa, CA 92627 | $5,800 | 3 | 2 | 1979 | 0.8 mi |
270 Joann St, Costa Mesa, CA 92626 | $4,200 | 3 | 2 | 1863 | 0.3 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