Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.66% first-year return on $292k initial cash invested.
-10.66%
Cash On Cash
3.96%
Cap Rate
0.67
DSCR
$6,600
Rent
-$2,590
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1389k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$292k
Downpayment
20%
$278k
Closing costs
1%
$13,888
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,600
Total Expenses
$9,190
Mortgage P&I
104%
$6,838
Property Taxes
2%
$150
Home Insurance
7%
$486
HOA
0%
$0
Property Management
10%
$660
CapEx
5%
$330
Vacancy
6%
$396
Maintenance
5%
$330
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3104 Kingridge Way, Glendale, CA 91206 | $6,500 | 3 | 2 | 1861 | 0 mi |
1811 Coro Ter, Glendale, CA 91208 | $6,950 | 3 | 2 | 1818 | 1.2 mi |
1741 Golf Club Dr, Glendale, CA 91206 | $6,999 | 3 | 2 | 1750 | 0.6 mi |
3700 San Augustine Dr, Glendale, CA 91206 | $8,400 | 3 | 2 | 2010 | 0.6 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