Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.91% first-year return on $252k initial cash invested.
-14.91%
Cash On Cash
2.99%
Cap Rate
0.51
DSCR
$4,790
Rent
-$3,132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1200k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$252k
Downpayment
20%
$240k
Closing costs
1%
$12,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,790
Total Expenses
$7,922
Mortgage P&I
123%
$5,878
Property Taxes
5%
$219
Home Insurance
9%
$420
HOA
3%
$159
Property Management
10%
$479
CapEx
5%
$240
Vacancy
6%
$287
Maintenance
5%
$240
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
25312 Cassandra Ct, Mission Viejo, CA 92691 | $4,400 | 3 | 2 | 1477 | 0 mi |
24871 Overland Dr, Laguna Hills, CA 92653 | $4,500 | 3 | 2 | 1491 | 0.5 mi |
25902 Via, Del Sur, Mission Viejo, CA 92691 | $4,590 | 3 | 2 | 1452 | 0.7 mi |
24401 Regina St, Mission Viejo, CA 92691 | $4,500 | 3 | 2 | 1550 | 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