Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.13% first-year return on $200k initial cash invested.
-14.13%
Cash On Cash
3.25%
Cap Rate
0.54
DSCR
$4,030
Rent
-$2,360
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$954k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$191k
Closing costs
1%
$9,543
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,030
Total Expenses
$6,390
Mortgage P&I
118%
$4,739
Property Taxes
7%
$270
Home Insurance
8%
$332
HOA
0%
$0
Property Management
10%
$403
CapEx
5%
$202
Vacancy
6%
$242
Maintenance
5%
$202
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
435 W Center St, Promenade Unit 331, Anaheim, CA 92805 | $3,600 | 3 | 2 | 1547 | 0.3 mi |
515 S Indiana St, Anaheim, CA 92805 | $3,675 | 3 | 2 | 1524 | 0.7 mi |
615 S Hazelwood St, Anaheim, CA 92802 | $6,900 | 3 | 2 | 1519 | 0.9 mi |
623 N Pine Pl, Anaheim, CA 92805 | $3,800 | 3 | 2 | 1745 | 0.2 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