Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.78% first-year return on $285k initial cash invested.
-19.78%
Cash On Cash
2.11%
Cap Rate
0.35
DSCR
$4,470
Rent
-$4,701
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1358k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$285k
Downpayment
20%
$272k
Closing costs
1%
$13,584
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,470
Total Expenses
$9,171
Mortgage P&I
154%
$6,862
Property Taxes
12%
$552
Home Insurance
13%
$594
HOA
0%
$0
Property Management
10%
$447
CapEx
5%
$224
Vacancy
6%
$268
Maintenance
5%
$224
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3269 Karen Ave, Long Beach, CA 90808 | $6,500 | 3 | 2 | 1717 | 0.1 mi |
3261 Donnie Ann Rd, Los Alamitos, CA 90720 | $5,000 | 3 | 2 | 1662 | 1.6 mi |
7028 E Parkcrest St, Long Beach, CA 90808 | $3,550 | 3 | 2 | 1589 | 0.9 mi |
11321 Martha Ann Dr, Los Alamitos, CA 90720 | $5,300 | 3 | 2 | 1618 | 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