Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.83% first-year return on $83,592 initial cash invested.
-5.83%
Cash On Cash
5.04%
Cap Rate
0.86
DSCR
$2,540
Rent
-$406
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$398k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,592
Downpayment
20%
$79,611
Closing costs
1%
$3,981
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,540
Total Expenses
$2,946
Mortgage P&I
77%
$1,951
Property Taxes
6%
$158
Home Insurance
5%
$139
HOA
2%
$38
Property Management
10%
$254
CapEx
5%
$127
Vacancy
6%
$152
Maintenance
5%
$127
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
25669 Warwick Rd, Menifee, CA 92586 | $2,395 | 3 | 2 | 1603 | 0.2 mi |
28599 Milky Way, Menifee, CA 92586 | $2,800 | 3 | 2 | 1602 | 0.5 mi |
28591 Corvus Way, Menifee, CA 92586 | $3,000 | 3 | 2 | 1602 | 0.6 mi |
25349 Silverwood Ln, Menifee, CA 92584 | $3,395 | 3 | 2 | 1598 | 1 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