This property looks like a bad Long-Term investment with a projected -72.56% first-year return on $32,050 initial cash invested.
-72.56%
Cash On Cash
3.18%
Cap Rate
0.41
DSCR
$2,420
Rent
-$1,938
Cashflow
Cash Flow
$2,420 income − $4,358 expenses = $1,938 out of pocket
Investment Breakdown
|
Purchase Price
$485k
Downpayment
3.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,050
Downpayment
3%
$14,550
Closing costs
4%
$17,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,420
Total Expenses
$4,358
Mortgage P&I
128%
$3,102
Property Taxes
19%
$457
Home Insurance
7%
$170
HOA
0%
$0
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
26412 Lake Forest Dr, Lake Arrowhead, CA 92391 | $2,100 | 3 | 2 | 1152 | 0.3 mi |
26251 Alpine Ln, Lake Arrowhead, CA 92391 | $2,300 | 3 | 2 | 1152 | 0.5 mi |
332 Fairway Dr, Lake Arrowhead, CA 92352 | $2,200 | 3 | 2 | 1072 | 0.4 mi |
Projection Charts
Investment Value YoY