Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.63% first-year return on $160k initial cash invested.
-13.63%
Cash On Cash
3.32%
Cap Rate
0.57
DSCR
$4,110
Rent
-$1,816
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$762k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$152k
Closing costs
1%
$7,615
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,110
Total Expenses
$5,926
Mortgage P&I
90%
$3,714
Property Taxes
21%
$872
Home Insurance
7%
$270
HOA
0%
$0
Property Management
10%
$411
CapEx
5%
$206
Vacancy
6%
$247
Maintenance
5%
$206
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
26009 Tourelle Pl, Valencia, CA 91355 | $5,250 | 3 | 3 | 1958 | 0.3 mi |
25760 Wordsworth Ln, Stevenson Ranch, CA 91381 | $3,900 | 3 | 3 | 1803 | 1.3 mi |
25232 Carson Way, Stevenson Ranch, CA 91381 | $3,795 | 3 | 3 | 1763 | 1.2 mi |
26734 Via, Bellazza, Valencia, CA 91381 | $3,895 | 3 | 3 | 1960 | 1.2 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