Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.92% first-year return on $378k initial cash invested.
-18.92%
Cash On Cash
2.26%
Cap Rate
0.37
DSCR
$5,580
Rent
-$5,957
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1799k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$378k
Downpayment
20%
$360k
Closing costs
1%
$17,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,580
Total Expenses
$11,537
Mortgage P&I
163%
$9,073
Property Taxes
6%
$353
Home Insurance
11%
$630
HOA
1%
$30
Property Management
10%
$558
CapEx
5%
$279
Vacancy
6%
$335
Maintenance
5%
$279
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
26721 Sierra Vis, Mission Viejo, CA 92692 | $5,300 | 4 | 3 | 2520 | 0.6 mi |
26595 Sierra Vis, Mission Viejo, CA 92692 | $5,400 | 4 | 3 | 2455 | 0.8 mi |
26341 Ambia, Mission Viejo, CA 92692 | $8,000 | 4 | 3 | 2615 | 1 mi |
26691 Campesino, Mission Viejo, CA 92691 | $5,200 | 4 | 2.5 | 2559 | 0.6 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