Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.57% first-year return on $112k initial cash invested.
-13.57%
Cash On Cash
3.39%
Cap Rate
0.58
DSCR
$3,160
Rent
-$1,265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$533k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$107k
Closing costs
1%
$5,326
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,160
Total Expenses
$4,425
Mortgage P&I
83%
$2,611
Property Taxes
20%
$633
Home Insurance
6%
$184
HOA
6%
$175
Property Management
10%
$316
CapEx
5%
$158
Vacancy
6%
$190
Maintenance
5%
$158
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
34281 Woodmont, Lake Elsinore, CA 92532 | $3,100 | 3 | 3 | 1767 | 0.4 mi |
34029 Winterberry Ln, Lake Elsinore, CA 92532 | $2,795 | 3 | 2.5 | 1712 | 0 mi |
32453 Silver Crk, Lake Elsinore, CA 92532 | $2,450 | 3 | 2.5 | 1703 | 0.2 mi |
24022 Raptor Way, Lake Elsinore, CA 92532 | $2,850 | 3 | 2.5 | 1700 | 1.3 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