Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.74% first-year return on $263k initial cash invested.
-11.74%
Cash On Cash
3.68%
Cap Rate
0.63
DSCR
$5,890
Rent
-$2,568
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$263k
Downpayment
20%
$250k
Closing costs
1%
$12,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,890
Total Expenses
$8,458
Mortgage P&I
104%
$6,110
Property Taxes
6%
$380
Home Insurance
7%
$438
HOA
0%
$0
Property Management
10%
$589
CapEx
5%
$294
Vacancy
6%
$353
Maintenance
5%
$294
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
288 W Siesta Ave, Thousand Oaks, CA 91360 | $5,000 | 4 | 3 | 2600 | 1 mi |
8 W Janss Rd, Thousand Oaks, CA 91360 | $6,500 | 4 | 3 | 2417 | 1.5 mi |
611 Calle Del Sur, Thousand Oaks, CA 91360 | $4,800 | 4 | 3 | 2173 | 0.6 mi |
4066 Calle Del Sol, Thousand Oaks, CA 91360 | $10,000 | 4 | 3 | 2615 | 1.7 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