Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.08% first-year return on $279k initial cash invested.
-15.08%
Cash On Cash
3.12%
Cap Rate
0.52
DSCR
$5,150
Rent
-$3,502
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1327k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$279k
Downpayment
20%
$265k
Closing costs
1%
$13,269
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,150
Total Expenses
$8,652
Mortgage P&I
130%
$6,694
Property Taxes
3%
$146
Home Insurance
9%
$472
HOA
0%
$0
Property Management
10%
$515
CapEx
5%
$258
Vacancy
6%
$309
Maintenance
5%
$258
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1193 Dorset Ln, Costa Mesa, CA 92626 | $4,900 | 4 | 2 | 1314 | 0.2 mi |
1147 Charleston St, Costa Mesa, CA 92626 | $5,150 | 4 | 2 | 1447 | 0.5 mi |
356 Princeton Dr, Costa Mesa, CA 92626 | $6,000 | 4 | 2 | 1521 | 1 mi |
388 Bucknell Rd, Costa Mesa, CA 92626 | $6,300 | 4 | 2 | 1632 | 1.2 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