Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.58% first-year return on $157k initial cash invested.
-11.58%
Cash On Cash
3.74%
Cap Rate
0.64
DSCR
$3,590
Rent
-$1,514
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$747k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$149k
Closing costs
1%
$7,472
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,590
Total Expenses
$5,104
Mortgage P&I
102%
$3,660
Property Taxes
7%
$235
Home Insurance
8%
$275
HOA
0%
$0
Property Management
10%
$359
CapEx
5%
$180
Vacancy
6%
$215
Maintenance
5%
$180
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3308 Willow Park Cir, Corona, CA 92881 | $3,800 | 3 | 2 | 1552 | 0.2 mi |
1333 Soundview Cir, Corona, CA 92881 | $3,380 | 3 | 2.5 | 1575 | 0.1 mi |
2462 Grove Ave, Corona, CA 92882 | $3,441 | 3 | 2 | 1534 | 2.2 mi |
4068 Summer Way, Corona, CA 92883 | $3,390 | 3 | 2 | 1595 | 1.8 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