Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.3% first-year return on $271k initial cash invested.
-20.3%
Cash On Cash
1.96%
Cap Rate
0.32
DSCR
$3,790
Rent
-$4,589
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1292k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$271k
Downpayment
20%
$258k
Closing costs
1%
$12,916
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,790
Total Expenses
$8,379
Mortgage P&I
172%
$6,509
Property Taxes
11%
$422
Home Insurance
12%
$462
HOA
0%
$0
Property Management
10%
$379
CapEx
5%
$190
Vacancy
6%
$227
Maintenance
5%
$190
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
323 14th St, Apt 11, Huntington Beach, CA 92648 | $2,895 | 2 | 1 | 850 | 0.2 mi |
323 14th St, Apt 9, Huntington Beach, CA 92648 | $2,895 | 2 | 1 | 850 | 0.2 mi |
220 12th St, Apt 17, Huntington Beach, CA 92648 | $2,895 | 2 | 1 | 800 | 0 mi |
219 15th St, Apt 12, Huntington Beach, CA 92648 | $2,895 | 2 | 1 | 800 | 0.2 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