Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.39% first-year return on $902k initial cash invested.
-25.39%
Cash On Cash
0.88%
Cap Rate
0.15
DSCR
$10,330
Rent
-$19,084
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$4295k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$902k
Downpayment
20%
$859k
Closing costs
1%
$42,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$10,330
Total Expenses
$29,414
Mortgage P&I
210%
$21,718
Property Taxes
34%
$3,508
Home Insurance
15%
$1,503
HOA
0%
$0
Property Management
10%
$1,033
CapEx
5%
$516
Vacancy
6%
$620
Maintenance
5%
$516
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
309 S Crescent Dr, Beverly Hills, CA 90212 | $12,500 | 4 | 3.5 | 2369 | 0.2 mi |
312 El Camino Dr, Beverly Hills, CA 90212 | $13,495 | 4 | 3.5 | 2077 | 0.1 mi |
205 S Canon Dr, Beverly Hills, CA 90212 | $10,500 | 4 | 3 | 2300 | 0.2 mi |
466 S Beverwil Dr, Beverly Hills, CA 90212 | $10,500 | 4 | 2.5 | 2623 | 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