Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.74% first-year return on $256k initial cash invested.
-10.74%
Cash On Cash
4.01%
Cap Rate
0.68
DSCR
$6,900
Rent
-$2,292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1219k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$256k
Downpayment
20%
$244k
Closing costs
1%
$12,190
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,900
Total Expenses
$9,192
Mortgage P&I
87%
$6,023
Property Taxes
12%
$832
Home Insurance
6%
$434
HOA
2%
$109
Property Management
10%
$690
CapEx
5%
$345
Vacancy
6%
$414
Maintenance
5%
$345
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2025 Divine Arroyo, Upland, CA 91786 | $3,800 | 4 | 3 | 1970 | 1.3 mi |
704 Farrier Way, Upland, CA 91786 | $3,600 | 4 | 3.5 | 1976 | 1.1 mi |
746 Farrier Way, Upland, CA 91786 | $3,500 | 4 | 3.5 | 1976 | 1.1 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