Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.45% first-year return on $116k initial cash invested.
-14.45%
Cash On Cash
3.17%
Cap Rate
0.54
DSCR
$3,000
Rent
-$1,391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$110k
Closing costs
1%
$5,501
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,000
Total Expenses
$4,391
Mortgage P&I
90%
$2,696
Property Taxes
19%
$561
Home Insurance
6%
$192
HOA
5%
$162
Property Management
10%
$300
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
30454 Village Terrace Dr, Menifee, CA 92584 | $2,995 | 3 | 3 | 1606 | 0 mi |
30485 Village Terrace Dr, Menifee, CA 92584 | $3,195 | 3 | 2.5 | 1705 | 0 mi |
28563 River Glen Ct, Menifee, CA 92584 | $2,895 | 3 | 3 | 1593 | 1 mi |
29891 Greens Ct, Menifee, CA 92584 | $2,995 | 3 | 3 | 1867 | 1.1 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