Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.94% first-year return on $273k initial cash invested.
-18.94%
Cash On Cash
2.27%
Cap Rate
0.37
DSCR
$4,220
Rent
-$4,301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1298k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$260k
Closing costs
1%
$12,979
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,220
Total Expenses
$8,521
Mortgage P&I
155%
$6,542
Property Taxes
10%
$428
Home Insurance
11%
$454
HOA
0%
$0
Property Management
10%
$422
CapEx
5%
$211
Vacancy
6%
$253
Maintenance
5%
$211
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3600 Lama Ave, Long Beach, CA 90808 | $4,950 | 3 | 2 | 1503 | 0.2 mi |
3126 Karen Ave, Long Beach, CA 90808 | $6,500 | 3 | 2 | 1383 | 1.1 mi |
4194 Paseo De Plata, Cypress, CA 90630 | $4,100 | 3 | 2 | 1536 | 1.1 mi |
21827 Hawaiian Ave, Hawaiian Gardens, CA 90716 | $3,140 | 3 | 2 | 1337 | 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