Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.35% first-year return on $251k initial cash invested.
-25.35%
Cash On Cash
0.88%
Cap Rate
0.15
DSCR
$3,070
Rent
-$5,308
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1196k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$251k
Downpayment
20%
$239k
Closing costs
1%
$11,963
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,070
Total Expenses
$8,378
Mortgage P&I
197%
$6,033
Property Taxes
27%
$828
Home Insurance
14%
$438
HOA
9%
$280
Property Management
10%
$307
CapEx
5%
$154
Vacancy
6%
$184
Maintenance
5%
$154
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
27957 Lakes, Edge, Lake Arrowhead, CA 92352 | $2,900 | 3 | 3 | 2809 | 1.2 mi |
27957 Lakes Edge Rd, Lake Arrowhead, CA 92352 | $2,900 | 3 | 3 | 2809 | 1.2 mi |
1216 Kodiak Dr, Lake Arrowhead, CA 92352 | $4,400 | 3 | 3 | 3089 | 2.2 mi |
1239 Portillo Ln, Lake Arrowhead, CA 92352 | $3,500 | 3 | 3 | 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