Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.88% first-year return on $374k initial cash invested.
-20.88%
Cash On Cash
1.8%
Cap Rate
0.3
DSCR
$6,080
Rent
-$6,503
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1780k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$374k
Downpayment
20%
$356k
Closing costs
1%
$17,801
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,080
Total Expenses
$12,583
Mortgage P&I
146%
$8,865
Property Taxes
23%
$1,413
Home Insurance
12%
$724
HOA
0%
$0
Property Management
10%
$608
CapEx
5%
$304
Vacancy
6%
$365
Maintenance
5%
$304
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1144 Carson St, Costa Mesa, CA 92626 | $6,500 | 4 | 3 | 1870 | 1.5 mi |
2231 Meyer Pl, Costa Mesa, CA 92627 | $5,999 | 4 | 3 | 1750 | 1.4 mi |
954 Capital St, Costa Mesa, CA 92627 | $5,800 | 4 | 3 | 1733 | 1.5 mi |
411 Aura Dr, Costa Mesa, CA 92626 | $5,950 | 4 | 3 | 2169 | 0.7 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