Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.98% first-year return on $205k initial cash invested.
-15.98%
Cash On Cash
2.67%
Cap Rate
0.46
DSCR
$3,540
Rent
-$2,726
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$975k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$195k
Closing costs
1%
$9,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,540
Total Expenses
$6,266
Mortgage P&I
133%
$4,717
Property Taxes
8%
$288
Home Insurance
10%
$341
HOA
0%
$0
Property Management
10%
$354
CapEx
5%
$177
Vacancy
6%
$212
Maintenance
5%
$177
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
13168 Pinnacle Ct, Chino Hills, CA 91709 | $3,025 | 3 | 3 | 1335 | 0.5 mi |
13427 Treasure Way, Chino Hills, CA 91709 | $3,750 | 3 | 2.5 | 1425 | 0.7 mi |
3115 Cove Landing Rd, Chino Hills, CA 91709 | $3,800 | 3 | 2.5 | 1425 | 0.8 mi |
13575 Crescent Hill Dr, Chino Hills, CA 91709 | $3,900 | 3 | 2.5 | 1425 | 0.9 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