Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.09% first-year return on $188k initial cash invested.
-17.09%
Cash On Cash
2.73%
Cap Rate
0.45
DSCR
$3,950
Rent
-$2,671
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$893k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$179k
Closing costs
1%
$8,932
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,950
Total Expenses
$6,621
Mortgage P&I
114%
$4,502
Property Taxes
15%
$596
Home Insurance
8%
$315
HOA
5%
$180
Property Management
10%
$395
CapEx
5%
$198
Vacancy
6%
$237
Maintenance
5%
$198
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
70 Via De Ln, Valle, Lake Elsinore, CA 92532 | $3,395 | 4 | 3 | 3235 | 1.5 mi |
22323 Tumbleweed Dr, Canyon Lake, CA 92587 | $6,500 | 4 | 3 | 3415 | 2.2 mi |
21 Plaza, Modena, Lake Elsinore, CA 92532 | $3,500 | 4 | 3.5 | 3404 | 1.4 mi |
29 Plaza, Lucerna, Lake Elsinore, CA 92532 | $4,550 | 4 | 3.5 | 3404 | 1.5 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