Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.22% first-year return on $126k initial cash invested.
-8.22%
Cash On Cash
4.68%
Cap Rate
0.77
DSCR
$3,540
Rent
-$863
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$120k
Closing costs
1%
$5,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,540
Total Expenses
$4,403
Mortgage P&I
85%
$3,025
Property Taxes
7%
$248
Home Insurance
6%
$210
HOA
0%
$0
Property Management
10%
$354
CapEx
5%
$177
Vacancy
6%
$212
Maintenance
5%
$177
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
660 E Madeleine Privado, Ontario, CA 91761 | $3,300 | 4 | 3 | 1955 | 1.1 mi |
3256 Sprout Paseo, Ontario, CA 91761 | $3,700 | 4 | 3 | 2133 | 1.9 mi |
3656 Shale Ave, Ontario, CA 91761 | $3,550 | 4 | 3 | 2067 | 2.1 mi |
2950 S Via, Belamaria, Ontario, CA 91762 | $3,800 | 4 | 3 | 2190 | 1.7 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