Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.37% first-year return on $157k initial cash invested.
-15.37%
Cash On Cash
2.84%
Cap Rate
0.49
DSCR
$3,350
Rent
-$2,014
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$749k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$150k
Closing costs
1%
$7,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,350
Total Expenses
$5,364
Mortgage P&I
108%
$3,616
Property Taxes
18%
$614
Home Insurance
8%
$262
HOA
0%
$0
Property Management
10%
$335
CapEx
5%
$168
Vacancy
6%
$201
Maintenance
5%
$168
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
173 Grizzly Rd, Lake Arrowhead, CA 92352 | $3,700 | 4 | 3.5 | 3087 | 3.4 mi |
26591 Hillcrest Ln, Lake Arrowhead, CA 92352 | $5,000 | 4 | 3.5 | 2870 | 2.8 mi |
23881 Zurich Dr, Crestline, CA 92325 | $3,400 | 4 | 3.5 | 2451 | 1.5 mi |
24466 Horst Dr, Crestline, CA 92325 | $2,700 | 4 | 2.5 | 2800 | 0.8 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