Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.44% first-year return on $416k initial cash invested.
-22.44%
Cash On Cash
1.59%
Cap Rate
0.26
DSCR
$6,510
Rent
-$7,770
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1979k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$416k
Downpayment
20%
$396k
Closing costs
1%
$19,788
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,510
Total Expenses
$14,280
Mortgage P&I
155%
$10,062
Property Taxes
29%
$1,859
Home Insurance
10%
$665
HOA
0%
$0
Property Management
10%
$651
CapEx
5%
$326
Vacancy
6%
$391
Maintenance
5%
$326
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3525 Sunset Ln, Oxnard, CA 93035 | $5,995 | 4 | 3 | 2855 | 0.6 mi |
3521 Sunset Ln, Oxnard, CA 93035 | $5,995 | 4 | 3 | 2904 | 0.6 mi |
3371 Ocean Dr, Oxnard, CA 93035 | $8,000 | 4 | 3 | 2545 | 0.4 mi |
3744 Ocean Dr, Oxnard, CA 93035 | $8,250 | 4 | 3 | 3035 | 0.9 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