Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.49% first-year return on $210k initial cash invested.
-14.49%
Cash On Cash
3.11%
Cap Rate
0.53
DSCR
$4,090
Rent
-$2,536
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1000k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$200k
Closing costs
1%
$9,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,090
Total Expenses
$6,626
Mortgage P&I
120%
$4,923
Property Taxes
7%
$291
Home Insurance
9%
$350
HOA
0%
$0
Property Management
10%
$409
CapEx
5%
$204
Vacancy
6%
$245
Maintenance
5%
$204
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3363 Santa Carlotta St, La Crescenta, Montrose, CA 91214 | $3,500 | 3 | 1 | 1211 | 0 mi |
3334 Alabama St, La Crescenta, CA 91214 | $4,900 | 3 | 1 | 1222 | 0.3 mi |
4532 Sharon Ave, La Crescenta, CA 91214 | $4,300 | 3 | 1 | 1160 | 1.3 mi |
3120 Alabama St, La Crescenta, Montrose, CA 91214 | $3,700 | 3 | 1 | 992 | 0.5 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