Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.71% first-year return on $137k initial cash invested.
-10.71%
Cash On Cash
3.93%
Cap Rate
0.67
DSCR
$3,400
Rent
-$1,224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$653k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$131k
Closing costs
1%
$6,530
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,400
Total Expenses
$4,624
Mortgage P&I
94%
$3,192
Property Taxes
9%
$319
Home Insurance
7%
$229
HOA
0%
$0
Property Management
10%
$340
CapEx
5%
$170
Vacancy
6%
$204
Maintenance
5%
$170
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
41948 Pedraza St, Murrieta, CA 92562 | $3,199 | 4 | 3 | 2028 | 0.4 mi |
24231 Buckeye Ave, Murrieta, CA 92562 | $3,400 | 4 | 3 | 2065 | 0.8 mi |
24200 Blackberry St, Murrieta, CA 92562 | $3,300 | 4 | 3 | 2065 | 0.8 mi |
24353 Corte Sanino, Murrieta, CA 92562 | $3,950 | 4 | 3 | 2515 | 0.2 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