Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.81% first-year return on $289k initial cash invested.
-17.81%
Cash On Cash
2.51%
Cap Rate
0.42
DSCR
$4,680
Rent
-$4,285
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1375k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$289k
Downpayment
20%
$275k
Closing costs
1%
$13,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,680
Total Expenses
$8,965
Mortgage P&I
148%
$6,930
Property Taxes
7%
$337
Home Insurance
10%
$481
HOA
0%
$0
Property Management
10%
$468
CapEx
5%
$234
Vacancy
6%
$281
Maintenance
5%
$234
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1941 E Hillhaven Dr, Brea, CA 92821 | $4,500 | 4 | 3 | 1983 | 1 mi |
1761 E Eucalyptus St, Brea, CA 92821 | $4,700 | 4 | 3 | 2105 | 1 mi |
2254 N Derek Dr, Fullerton, CA 92831 | $6,000 | 4 | 3 | 2257 | 0.9 mi |
312 Marymont Ave, Placentia, CA 92870 | $4,650 | 4 | 3 | 2279 | 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