Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.29% first-year return on $335k initial cash invested.
-20.29%
Cash On Cash
1.83%
Cap Rate
0.31
DSCR
$5,490
Rent
-$5,661
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1595k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$335k
Downpayment
20%
$319k
Closing costs
1%
$15,947
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,490
Total Expenses
$11,151
Mortgage P&I
142%
$7,818
Property Taxes
20%
$1,086
Home Insurance
10%
$542
HOA
5%
$279
Property Management
10%
$549
CapEx
5%
$274
Vacancy
6%
$329
Maintenance
5%
$274
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
15 Torosa, Lake Forest, CA 92630 | $5,600 | 4 | 3 | 2121 | 0 mi |
16 Torosa, Lake Forest, CA 92630 | $5,000 | 4 | 3 | 2121 | 0.1 mi |
53 Bluebell, Lake Forest, CA 92630 | $5,500 | 4 | 3 | 2153 | 0.5 mi |
30 Lilac, Lake Forest, CA 92630 | $5,200 | 4 | 3 | 2062 | 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
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality