Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.03% first-year return on $399k initial cash invested.
-24.03%
Cash On Cash
1.21%
Cap Rate
0.2
DSCR
$4,900
Rent
-$7,994
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1901k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$399k
Downpayment
20%
$380k
Closing costs
1%
$19,012
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,900
Total Expenses
$12,894
Mortgage P&I
197%
$9,668
Property Taxes
26%
$1,266
Home Insurance
14%
$686
HOA
0%
$0
Property Management
10%
$490
CapEx
5%
$245
Vacancy
6%
$294
Maintenance
5%
$245
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2701 Morning Glory Ln, Carlsbad, CA 92008 | $5,200 | 4 | 2 | 1681 | 0.3 mi |
3357 Madison St, Carlsbad, CA 92008 | $5,195 | 4 | 2 | 2100 | 0.8 mi |
1908 Broadway St, Oceanside, CA 92054 | $4,950 | 4 | 2.5 | 1896 | 1 mi |
3445 Valley St, Carlsbad, CA 92008 | $5,600 | 3 | 2 | 1500 | 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