Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.73% first-year return on $139k initial cash invested.
-15.73%
Cash On Cash
3.06%
Cap Rate
0.51
DSCR
$3,450
Rent
-$1,825
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$663k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$133k
Closing costs
1%
$6,629
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,450
Total Expenses
$5,275
Mortgage P&I
97%
$3,341
Property Taxes
19%
$646
Home Insurance
7%
$232
HOA
5%
$160
Property Management
10%
$345
CapEx
5%
$172
Vacancy
6%
$207
Maintenance
5%
$172
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
34286 Canyon Rim Dr, Lake Elsinore, CA 92532 | $3,470 | 4 | 3 | 2434 | 0.7 mi |
35411 Coyote Creek Ct, Lake Elsinore, CA 92532 | $3,700 | 4 | 3 | 2707 | 0.6 mi |
31904 Manzanita Ln, Lake Elsinore, CA 92532 | $3,300 | 4 | 3 | 2310 | 0.9 mi |
23235 Continental Dr, Canyon Lake, CA 92587 | $4,380 | 4 | 3 | 2600 | 1.4 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