Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.26% first-year return on $68,250 initial cash invested.
-7.26%
Cash On Cash
4.8%
Cap Rate
0.81
DSCR
$2,210
Rent
-$413
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,250
Downpayment
20%
$65,000
Closing costs
1%
$3,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,210
Total Expenses
$2,623
Mortgage P&I
72%
$1,602
Property Taxes
15%
$333
Home Insurance
5%
$114
HOA
0%
$0
Property Management
10%
$221
CapEx
5%
$110
Vacancy
6%
$133
Maintenance
5%
$110
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
32982 Maiden Ln, Unit 3, Lake Elsinore, CA 92530 | $1,800 | 3 | 1 | 948 | 0.3 mi |
32982 Maiden Ln, # 3, Lake Elsinore, CA 92530 | $2,000 | 3 | 1 | 948 | 0.3 mi |
17639 Bobrick Ave, Lake Elsinore, CA 92530 | $2,295 | 3 | 2 | 910 | 0.5 mi |
32522 Wildomar Rd, Lake Elsinore, CA 92530 | $2,295 | 3 | 1.5 | 896 | 3.5 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