Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.97% first-year return on $341k initial cash invested.
-18.97%
Cash On Cash
2.26%
Cap Rate
0.37
DSCR
$5,100
Rent
-$5,396
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1625k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$341k
Downpayment
20%
$325k
Closing costs
1%
$16,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,100
Total Expenses
$10,496
Mortgage P&I
161%
$8,196
Property Taxes
8%
$405
Home Insurance
11%
$569
HOA
0%
$0
Property Management
10%
$510
CapEx
5%
$255
Vacancy
6%
$306
Maintenance
5%
$255
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1812 Fairgreen, Fullerton, CA 92833 | $5,600 | 4 | 3 | 2565 | 0.2 mi |
1515 Baronet Pl, Fullerton, CA 92833 | $5,150 | 4 | 3 | 2565 | 0.5 mi |
14045 Santa Barbara St, La Mirada, CA 90638 | $5,500 | 4 | 3 | 2600 | 0.8 mi |
13711 Francisco Dr, La Mirada, CA 90638 | $5,200 | 4 | 3 | 2600 | 1 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