Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.51% first-year return on $311k initial cash invested.
-16.51%
Cash On Cash
2.8%
Cap Rate
0.46
DSCR
$5,280
Rent
-$4,286
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1483k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$311k
Downpayment
20%
$297k
Closing costs
1%
$14,831
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,280
Total Expenses
$9,566
Mortgage P&I
142%
$7,482
Property Taxes
4%
$203
Home Insurance
10%
$508
HOA
0%
$0
Property Management
10%
$528
CapEx
5%
$264
Vacancy
6%
$317
Maintenance
5%
$264
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2326 N Rockridge Cir, Orange, CA 92867 | $6,500 | 3 | 3 | 3062 | 0.4 mi |
5419 E Estate Ridge Rd, Anaheim, CA 92807 | $4,700 | 3 | 2.5 | 2515 | 1.6 mi |
910 N Big Sky Ln, Orange, CA 92869 | $5,500 | 3 | 3 | 2868 | 2 mi |
2041 N Orange Olive Rd, Orange, CA 92865 | $4,795 | 3 | 3 | 2173 | 1.7 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