Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.68% first-year return on $592k initial cash invested.
-19.68%
Cash On Cash
2.15%
Cap Rate
0.35
DSCR
$8,490
Rent
-$9,712
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2819k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$592k
Downpayment
20%
$564k
Closing costs
1%
$28,193
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$8,490
Total Expenses
$18,202
Mortgage P&I
169%
$14,336
Property Taxes
9%
$750
Home Insurance
11%
$910
HOA
0%
$0
Property Management
10%
$849
CapEx
5%
$424
Vacancy
6%
$509
Maintenance
5%
$424
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
273 Cecil Pl, Costa Mesa, CA 92627 | $9,000 | 4 | 3 | 2195 | 0.1 mi |
201 La Costa Ct, Costa Mesa, CA 92627 | $9,000 | 4 | 3 | 2357 | 0.6 mi |
165 22nd St, Costa Mesa, CA 92627 | $7,500 | 4 | 3 | 2083 | 0.4 mi |
1821 Sandalwood Ln, Newport Beach, CA 92660 | $13,995 | 4 | 3 | 2367 | 0.8 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