Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.93% first-year return on $174k initial cash invested.
-16.93%
Cash On Cash
2.76%
Cap Rate
0.46
DSCR
$3,590
Rent
-$2,460
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$831k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$166k
Closing costs
1%
$8,305
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,590
Total Expenses
$6,050
Mortgage P&I
117%
$4,190
Property Taxes
18%
$648
Home Insurance
8%
$278
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 |
|---|---|---|---|---|---|
2873 E Black Horse Dr, Ontario, CA 91761 | $4,300 | 4 | 3 | 2255 | 0.2 mi |
3256 Sprout Paseo, Ontario, CA 91761 | $3,700 | 4 | 3 | 2133 | 0.4 mi |
3449 E Sweetbay Way, Ontario, CA 91761 | $3,700 | 4 | 3 | 2227 | 0.6 mi |
3338 S Myrtle Dr, Ontario, CA 91761 | $3,800 | 4 | 3 | 2227 | 0.6 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