Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.66% first-year return on $111k initial cash invested.
-10.66%
Cash On Cash
4%
Cap Rate
0.68
DSCR
$3,090
Rent
-$983
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$527k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$105k
Closing costs
1%
$5,271
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,090
Total Expenses
$4,073
Mortgage P&I
84%
$2,584
Property Taxes
14%
$417
Home Insurance
6%
$182
HOA
3%
$88
Property Management
10%
$309
CapEx
5%
$154
Vacancy
6%
$185
Maintenance
5%
$154
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
25546 Camino Castillo, Moreno Valley, CA 92551 | $2,200 | 4 | 3 | 2276 | 0.8 mi |
25510 Camino Castillo, Moreno Valley, CA 92551 | $2,249 | 4 | 3 | 2276 | 0.8 mi |
25543 Camino Castillo, Moreno Valley, CA 92551 | $3,349 | 4 | 3 | 2276 | 0.8 mi |
16094 Palo Blanco St, Moreno Valley, CA 92551 | $3,525 | 4 | 3 | 2201 | 0.5 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