Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.39% first-year return on $158k initial cash invested.
-20.39%
Cash On Cash
1.72%
Cap Rate
0.3
DSCR
$2,410
Rent
-$2,685
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$753k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$151k
Closing costs
1%
$7,525
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,410
Total Expenses
$5,095
Mortgage P&I
151%
$3,641
Property Taxes
23%
$557
Home Insurance
11%
$271
HOA
0%
$0
Property Management
10%
$241
CapEx
5%
$120
Vacancy
6%
$145
Maintenance
5%
$120
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
28400 Cumberland Rd, Tehachapi, CA 93561 | $2,100 | 3 | 2 | 1472 | 0.6 mi |
23451 Mashie Ct, Tehachapi, CA 93561 | $2,500 | 3 | 2 | 1528 | 2.1 mi |
24450 Mccray Ct, Tehachapi, CA 93561 | $2,450 | 3 | 2 | 1450 | 1.7 mi |
29550 Ryder Cup Ln, Tehachapi, CA 93561 | $2,495 | 3 | 2 | 1752 | 1.8 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