Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.46% first-year return on $355k initial cash invested.
-19.46%
Cash On Cash
2.2%
Cap Rate
0.36
DSCR
$6,790
Rent
-$5,760
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,790 income − $12,550 expenses = $5,760 out of pocket
Investment Breakdown
|
Purchase Price
$1692k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$355k
Downpayment
20%
$338k
Closing costs
1%
$16,915
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,790
Total Expenses
$12,550
Mortgage P&I
125%
$8,520
Property Taxes
25%
$1,670
Home Insurance
9%
$594
HOA
0%
$0
Property Management
10%
$679
CapEx
5%
$340
Vacancy
6%
$407
Maintenance
5%
$340
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3870 Paseo De Las Tortugas, Torrance, CA 90505 | $6,000 | 3 | 3 | 2572 | 0.2 mi |
3920 Paseo De Las Tortugas, Torrance, CA 90505 | $5,850 | 3 | 3 | 2211 | 0.3 mi |
24228 Ward St, Torrance, CA 90505 | $4,500 | 3 | 2.5 | 2994 | 0.4 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