Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.63% first-year return on $298k initial cash invested.
-20.63%
Cash On Cash
1.9%
Cap Rate
0.31
DSCR
$4,030
Rent
-$5,122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1419k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$298k
Downpayment
20%
$284k
Closing costs
1%
$14,189
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,030
Total Expenses
$9,152
Mortgage P&I
178%
$7,162
Property Taxes
11%
$434
Home Insurance
13%
$507
HOA
0%
$0
Property Management
10%
$403
CapEx
5%
$202
Vacancy
6%
$242
Maintenance
5%
$202
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2590 N Robinhood Pl, Orange, CA 92867 | $4,300 | 3 | 2 | 1631 | 0.1 mi |
8654 Orange Ave, Apt 2, Orange, CA 92865 | $3,747 | 3 | 2 | 1536 | 0.8 mi |
8654 Orange Ave, Orange, CA 92865 | $3,747 | 3 | 2 | 1536 | 0.8 mi |
3018 N Oceanview St, Orange, CA 92865 | $4,395 | 3 | 2 | 1531 | 0.8 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