Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.11% first-year return on $270k initial cash invested.
-17.11%
Cash On Cash
2.53%
Cap Rate
0.43
DSCR
$4,390
Rent
-$3,851
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1286k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$257k
Closing costs
1%
$12,860
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,390
Total Expenses
$8,241
Mortgage P&I
145%
$6,347
Property Taxes
6%
$277
Home Insurance
10%
$450
HOA
1%
$25
Property Management
10%
$439
CapEx
5%
$220
Vacancy
6%
$263
Maintenance
5%
$220
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4469 Torrey Pines Dr, Chino Hills, CA 91709 | $4,500 | 4 | 4 | 3004 | 1.6 mi |
4570 Willow Bend Ct, Chino Hills, CA 91709 | $4,350 | 4 | 4 | 2589 | 1.8 mi |
14828 Crystal Vw, Chino Hills, CA 91709 | $4,000 | 4 | 4 | 2537 | 1.5 mi |
15636 Canon Ln, Chino Hills, CA 91709 | $5,150 | 4 | 3.5 | 2879 | 2.3 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