Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.29% first-year return on $92,505 initial cash invested.
-9.29%
Cash On Cash
4.23%
Cap Rate
0.73
DSCR
$2,640
Rent
-$716
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$441k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,505
Downpayment
20%
$88,100
Closing costs
1%
$4,405
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,640
Total Expenses
$3,356
Mortgage P&I
81%
$2,135
Property Taxes
14%
$377
Home Insurance
6%
$158
HOA
0%
$0
Property Management
10%
$264
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
31765 Neuma Dr, Cathedral City, CA 92234 | $2,800 | 3 | 2 | 1092 | 1.3 mi |
68711 Cedar Rd, Cathedral City, CA 92234 | $2,200 | 3 | 2 | 1060 | 0.8 mi |
32675 Cielo Vista Rd, Apt B, Cathedral City, CA 92234 | $1,995 | 3 | 2 | 1050 | 0.9 mi |
33089 Shifting Sands Trl, Unit 1, Cathedral City, CA 92234 | $1,995 | 3 | 2 | 1122 | 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