Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.54% first-year return on $525k initial cash invested.
-20.54%
Cash On Cash
1.89%
Cap Rate
0.31
DSCR
$7,660
Rent
-$8,988
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,660 income − $16,648 expenses = $8,988 out of pocket
Investment Breakdown
|
Purchase Price
$2500k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$525k
Downpayment
20%
$500k
Closing costs
1%
$25,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,660
Total Expenses
$16,648
Mortgage P&I
164%
$12,547
Property Taxes
16%
$1,234
Home Insurance
11%
$875
HOA
0%
$0
Property Management
10%
$766
CapEx
5%
$383
Vacancy
6%
$460
Maintenance
5%
$383
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
416 N Ontare Rd, Santa Barbara, CA 93105 | $7,800 | 3 | 2 | 2048 | 0.2 mi |
333 Woodley Ct, Santa Barbara, CA 93105 | $6,000 | 3 | 2.5 | 1937 | 0.3 mi |
225 Adair Dr, Santa Barbara, CA 93105 | $6,975 | 3 | 2 | 1643 | 0.4 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