Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.61% first-year return on $157k initial cash invested.
-18.61%
Cash On Cash
2.4%
Cap Rate
0.4
DSCR
$3,260
Rent
-$2,435
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$748k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$150k
Closing costs
1%
$7,478
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,260
Total Expenses
$5,695
Mortgage P&I
116%
$3,769
Property Taxes
19%
$613
Home Insurance
8%
$262
HOA
6%
$203
Property Management
10%
$326
CapEx
5%
$163
Vacancy
6%
$196
Maintenance
5%
$163
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
30539 Sea Horse Cir, Canyon Lake, CA 92587 | $3,995 | 3 | 3 | 2397 | 2.1 mi |
41 Corte Rivera, Lake Elsinore, CA 92532 | $3,135 | 3 | 2.5 | 2330 | 0.6 mi |
30500 Greenbriar Ct, Canyon Lake, CA 92587 | $3,300 | 3 | 3 | 2169 | 1.2 mi |
29641 Vacation Dr, Canyon Lake, CA 92587 | $3,500 | 3 | 2.5 | 2577 | 1.6 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