Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.71% first-year return on $305k initial cash invested.
-18.71%
Cash On Cash
2.12%
Cap Rate
0.36
DSCR
$5,160
Rent
-$4,752
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1451k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$305k
Downpayment
20%
$290k
Closing costs
1%
$14,512
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,160
Total Expenses
$9,912
Mortgage P&I
137%
$7,059
Property Taxes
18%
$907
Home Insurance
9%
$486
HOA
2%
$118
Property Management
10%
$516
CapEx
5%
$258
Vacancy
6%
$310
Maintenance
5%
$258
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
68 Toulon Ave, Lake Forest, CA 92610 | $4,800 | 4 | 3 | 2103 | 0.2 mi |
28741 Vista Santiago Rd, Lake Forest, CA 92679 | $4,750 | 4 | 3 | 2146 | 1.3 mi |
53 Bluebell, Lake Forest, CA 92630 | $5,500 | 4 | 3 | 2153 | 1.6 mi |
1221 Viejo Hills Dr, Lake Forest, CA 92610 | $5,000 | 4 | 3 | 2115 | 1.4 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