Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.46% first-year return on $252k initial cash invested.
-12.46%
Cash On Cash
3.51%
Cap Rate
0.6
DSCR
$5,020
Rent
-$2,617
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1200k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$252k
Downpayment
20%
$240k
Closing costs
1%
$11,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,020
Total Expenses
$7,637
Mortgage P&I
117%
$5,878
Property Taxes
0%
$2
Home Insurance
8%
$420
HOA
1%
$32
Property Management
10%
$502
CapEx
5%
$251
Vacancy
6%
$301
Maintenance
5%
$251
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
21952 Esplendor, Mission Viejo, CA 92691 | $5,350 | 4 | 2 | 1760 | 0.9 mi |
23795 Avenida Columbia, Mission Viejo, CA 92691 | $6,000 | 4 | 2 | 1836 | 1.2 mi |
26741 Rabida Cir, Mission Viejo, CA 92691 | $4,500 | 4 | 2 | 1836 | 1.2 mi |
23072 Sonoita, Mission Viejo, CA 92691 | $4,500 | 4 | 2 | 1918 | 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