Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.86% first-year return on $184k initial cash invested.
-18.86%
Cash On Cash
2.11%
Cap Rate
0.36
DSCR
$2,910
Rent
-$2,897
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$878k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$176k
Closing costs
1%
$8,778
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,910
Total Expenses
$5,807
Mortgage P&I
147%
$4,291
Property Taxes
15%
$438
Home Insurance
11%
$320
HOA
0%
$0
Property Management
10%
$291
CapEx
5%
$146
Vacancy
6%
$175
Maintenance
5%
$146
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
776 Nadelhorn Dr, Lake Arrowhead, CA 92352 | $2,600 | 3 | 3 | 2058 | 2.2 mi |
1360 Montreal Dr, Lake Arrowhead, CA 92352 | $3,000 | 3 | 3 | 1896 | 2 mi |
1039 N Grass Valley Rd, Lake Arrowhead, CA 92352 | $3,500 | 3 | 3 | 1921 | 2.4 mi |
1039 Grass Valley Rd, Lake Arrowhead, CA 92352 | $3,500 | 3 | 3 | 1921 | 2.4 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