Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.74% first-year return on $244k initial cash invested.
-17.74%
Cash On Cash
2.52%
Cap Rate
0.42
DSCR
$4,660
Rent
-$3,603
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1161k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$232k
Closing costs
1%
$11,608
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,660
Total Expenses
$8,263
Mortgage P&I
125%
$5,808
Property Taxes
18%
$834
Home Insurance
9%
$409
HOA
0%
$0
Property Management
10%
$466
CapEx
5%
$233
Vacancy
6%
$280
Maintenance
5%
$233
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3155 Crazy Horse Dr, Simi Valley, CA 93063 | $4,695 | 4 | 3 | 2488 | 0.1 mi |
1534 Hidden Ranch Dr, Simi Valley, CA 93063 | $4,400 | 4 | 3 | 2420 | 1.9 mi |
2639 Bloom St, Simi Valley, CA 93063 | $4,600 | 4 | 3 | 2192 | 0.6 mi |
5885 Indian Pointe Dr, Simi Valley, CA 93063 | $5,100 | 4 | 2.5 | 2943 | 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