Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.69% first-year return on $506k initial cash invested.
-17.69%
Cash On Cash
2.58%
Cap Rate
0.42
DSCR
$7,770
Rent
-$7,463
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2410k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$506k
Downpayment
20%
$482k
Closing costs
1%
$24,104
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,770
Total Expenses
$15,233
Mortgage P&I
158%
$12,267
Property Taxes
1%
$74
Home Insurance
11%
$873
HOA
0%
$0
Property Management
10%
$777
CapEx
5%
$388
Vacancy
6%
$466
Maintenance
5%
$388
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
220 Loyola Rd, Costa Mesa, CA 92626 | $7,000 | 4 | 3 | 2300 | 1.3 mi |
273 Cecil Pl, Costa Mesa, CA 92627 | $9,000 | 4 | 3 | 2195 | 1 mi |
165 22nd St, Costa Mesa, CA 92627 | $7,500 | 4 | 3 | 2083 | 1.2 mi |
312 Vista, Trucha, Newport Beach, CA 92660 | $7,295 | 4 | 2.5 | 2648 | 1.2 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