Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.57% first-year return on $364k initial cash invested.
-18.57%
Cash On Cash
2.43%
Cap Rate
0.4
DSCR
$6,470
Rent
-$5,630
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1733k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$364k
Downpayment
20%
$347k
Closing costs
1%
$17,326
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,470
Total Expenses
$12,100
Mortgage P&I
136%
$8,818
Property Taxes
16%
$1,006
Home Insurance
9%
$593
HOA
0%
$0
Property Management
10%
$647
CapEx
5%
$324
Vacancy
6%
$388
Maintenance
5%
$324
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7241 E Pony Ct, Orange, CA 92869 | $5,995 | 4 | 2.5 | 2774 | 0.3 mi |
2635 Burrier Ln, Tustin, CA 92782 | $5,900 | 4 | 3 | 2800 | 2.1 mi |
10585 Bruns Dr, Tustin, CA 92782 | $5,900 | 4 | 3 | 2728 | 2.1 mi |
6206 E Cliffway Dr, Orange, CA 92869 | $6,950 | 4 | 3 | 2475 | 1 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