Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.25% first-year return on $224k initial cash invested.
-12.25%
Cash On Cash
3.75%
Cap Rate
0.62
DSCR
$5,070
Rent
-$2,287
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1066k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$224k
Downpayment
20%
$213k
Closing costs
1%
$10,664
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,070
Total Expenses
$7,357
Mortgage P&I
106%
$5,364
Property Taxes
6%
$294
Home Insurance
8%
$380
HOA
0%
$0
Property Management
10%
$507
CapEx
5%
$254
Vacancy
6%
$304
Maintenance
5%
$254
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2709 N Lyon St, Santa Ana, CA 92705 | $4,200 | 4 | 2 | 1648 | 0.1 mi |
732 W Marietta Ave, Orange, CA 92868 | $4,500 | 4 | 2 | 1705 | 1.1 mi |
913 Clemensen Ave, Santa Ana, CA 92705 | $4,500 | 4 | 2 | 1616 | 0.7 mi |
655 S Glassell St, Orange, CA 92866 | $4,999 | 4 | 2.5 | 2174 | 0.5 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