Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.05% first-year return on $233k initial cash invested.
-13.05%
Cash On Cash
3.46%
Cap Rate
0.59
DSCR
$5,860
Rent
-$2,539
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1112k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$233k
Downpayment
20%
$222k
Closing costs
1%
$11,115
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,860
Total Expenses
$8,399
Mortgage P&I
93%
$5,449
Property Taxes
8%
$482
Home Insurance
6%
$362
HOA
10%
$582
Property Management
10%
$586
CapEx
5%
$293
Vacancy
6%
$352
Maintenance
5%
$293
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
26595 Sierra Vis, Mission Viejo, CA 92692 | $5,400 | 4 | 3 | 2455 | 0.5 mi |
26721 Sierra Vis, Mission Viejo, CA 92692 | $5,300 | 4 | 3 | 2520 | 0.3 mi |
26341 Ambia, Mission Viejo, CA 92692 | $8,000 | 4 | 3 | 2615 | 0.6 mi |
25912 Via, Viento Unit 1, Mission Viejo, CA 92691 | $6,900 | 4 | 3.5 | 2317 | 0.8 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