Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.71% first-year return on $241k initial cash invested.
-12.71%
Cash On Cash
3.48%
Cap Rate
0.59
DSCR
$4,830
Rent
-$2,558
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1150k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$230k
Closing costs
1%
$11,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,830
Total Expenses
$7,388
Mortgage P&I
117%
$5,647
Property Taxes
2%
$82
Home Insurance
8%
$402
HOA
0%
$0
Property Management
10%
$483
CapEx
5%
$242
Vacancy
6%
$290
Maintenance
5%
$242
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2820 W Chandler Blvd, Burbank, CA 91505 | $4,300 | 3 | 2 | 1129 | 0 mi |
341 N Florence St, Burbank, CA 91505 | $3,437 | 3 | 2 | 1250 | 0.8 mi |
201 N Reese Pl, Unit 203, Burbank, CA 91506 | $4,975 | 3 | 2 | 1250 | 1 mi |
1444 N Clybourn Ave, Burbank, CA 91505 | $3,800 | 3 | 2 | 1129 | 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
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality