Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.01% first-year return on $181k initial cash invested.
-15.01%
Cash On Cash
2.93%
Cap Rate
0.5
DSCR
$3,800
Rent
-$2,259
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$860k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$172k
Closing costs
1%
$8,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,800
Total Expenses
$6,059
Mortgage P&I
110%
$4,169
Property Taxes
16%
$601
Home Insurance
8%
$301
HOA
0%
$0
Property Management
10%
$380
CapEx
5%
$190
Vacancy
6%
$228
Maintenance
5%
$190
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
369 Calle Alcazar, Walnut, CA 91789 | $3,650 | 4 | 2 | 1588 | 0.8 mi |
3913 S Hackley Ave, West Covina, CA 91792 | $3,500 | 4 | 2 | 1700 | 0.6 mi |
3532 Camino De Teodoro, West Covina, CA 91792 | $3,950 | 4 | 2 | 1702 | 0.6 mi |
1167 Tierra Luna, Walnut, CA 91789 | $3,750 | 4 | 2 | 1663 | 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