Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.34% first-year return on $610k initial cash invested.
-25.34%
Cash On Cash
0.94%
Cap Rate
0.15
DSCR
$7,830
Rent
-$12,871
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2903k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$610k
Downpayment
20%
$581k
Closing costs
1%
$29,029
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,830
Total Expenses
$20,701
Mortgage P&I
189%
$14,761
Property Taxes
20%
$1,598
Home Insurance
13%
$1,045
HOA
16%
$1,260
Property Management
10%
$783
CapEx
5%
$392
Vacancy
6%
$470
Maintenance
5%
$392
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
18 Skysail Dr, Corona Del Mar, CA 92625 | $7,500 | 2 | 2 | 1911 | 0.2 mi |
16 White Water Dr, Corona Del Mar, CA 92625 | $5,995 | 2 | 2 | 1917 | 0.3 mi |
16 White Water, Corona Del Mar, CA 92625 | $8,500 | 2 | 2 | 1917 | 0.3 mi |
3521 Geranium Ave, Unit 22, Corona Del Mar, CA 92625 | $10,995 | 2 | 2 | 1800 | 0.6 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