Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.24% first-year return on $394k initial cash invested.
-18.24%
Cash On Cash
2.33%
Cap Rate
0.39
DSCR
$7,870
Rent
-$5,985
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1875k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$394k
Downpayment
20%
$375k
Closing costs
1%
$18,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,870
Total Expenses
$13,855
Mortgage P&I
117%
$9,235
Property Taxes
24%
$1,917
Home Insurance
8%
$656
HOA
0%
$0
Property Management
10%
$787
CapEx
5%
$394
Vacancy
6%
$472
Maintenance
5%
$394
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1418 Innes Pl, Los Angeles, CA 90291 | $8,000 | 2 | 3 | 1888 | 0.4 mi |
1712 1/2 Abbot Kinney Blvd, Venice, CA 90291 | $7,500 | 2 | 3 | 1880 | 0.4 mi |
439 Carroll Canal, Venice, CA 90291 | $10,000 | 2 | 2.5 | 1558 | 0.1 mi |
1418 Innes Pl, Venice, CA 90291 | $8,000 | 2 | 2.5 | 1888 | 0.4 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