Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.11% first-year return on $788k initial cash invested.
-23.11%
Cash On Cash
1.37%
Cap Rate
0.23
DSCR
$11,240
Rent
-$15,181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3754k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$788k
Downpayment
20%
$751k
Closing costs
1%
$37,540
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$11,240
Total Expenses
$26,421
Mortgage P&I
168%
$18,905
Property Taxes
29%
$3,301
Home Insurance
12%
$1,293
HOA
0%
$0
Property Management
10%
$1,124
CapEx
5%
$562
Vacancy
6%
$674
Maintenance
5%
$562
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
248 S La Peer Dr, Beverly Hills, CA 90211 | $12,000 | 4 | 4 | 2775 | 0.1 mi |
129 S Swall Dr, Beverly Hills, CA 90211 | $12,000 | 4 | 3.5 | 2818 | 0.3 mi |
1153 S Clark Dr, Los Angeles, CA 90035 | $11,000 | 4 | 4.5 | 3000 | 0.4 mi |
120 S Almont Dr, Beverly Hills, CA 90211 | $15,000 | 4 | 4 | 3442 | 0.3 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