Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.91% first-year return on $283k initial cash invested.
-14.91%
Cash On Cash
2.96%
Cap Rate
0.51
DSCR
$5,280
Rent
-$3,512
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1346k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$283k
Downpayment
20%
$269k
Closing costs
1%
$13,464
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,280
Total Expenses
$8,792
Mortgage P&I
124%
$6,565
Property Taxes
7%
$382
Home Insurance
9%
$472
HOA
0%
$0
Property Management
10%
$528
CapEx
5%
$264
Vacancy
6%
$317
Maintenance
5%
$264
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1526 W Morningside Dr, Burbank, CA 91506 | $5,650 | 3 | 2 | 1691 | 0.8 mi |
1713 W Alameda Ave, Burbank, CA 91506 | $5,975 | 3 | 2 | 1549 | 0.9 mi |
334 W Valencia Ave, Burbank, CA 91506 | $6,650 | 3 | 2 | 2040 | 0.3 mi |
1040 Ruberta Ave, Glendale, CA 91201 | $4,600 | 3 | 2 | 1500 | 1.1 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