Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.89% first-year return on $143k initial cash invested.
-15.89%
Cash On Cash
2.79%
Cap Rate
0.48
DSCR
$3,380
Rent
-$1,894
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$681k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$136k
Closing costs
1%
$6,812
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,380
Total Expenses
$5,274
Mortgage P&I
98%
$3,309
Property Taxes
25%
$841
Home Insurance
7%
$245
HOA
0%
$0
Property Management
10%
$338
CapEx
5%
$169
Vacancy
6%
$203
Maintenance
5%
$169
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
28694 Argo Dr, Menifee, CA 92586 | $3,250 | 4 | 2.5 | 2141 | 0.2 mi |
24054 Kerrigan Dr, Menifee, CA 92587 | $3,500 | 4 | 3 | 2220 | 1.7 mi |
29921 Warrior Way, Menifee, CA 92584 | $3,500 | 4 | 3 | 2276 | 1.4 mi |
25043 Babbling Brook Cir, Menifee, CA 92584 | $4,200 | 4 | 3 | 2459 | 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