Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.06% first-year return on $370k initial cash invested.
-19.06%
Cash On Cash
2.28%
Cap Rate
0.38
DSCR
$6,680
Rent
-$5,868
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1760k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$370k
Downpayment
20%
$352k
Closing costs
1%
$17,597
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,680
Total Expenses
$12,548
Mortgage P&I
133%
$8,875
Property Taxes
20%
$1,306
Home Insurance
9%
$630
HOA
0%
$0
Property Management
10%
$668
CapEx
5%
$334
Vacancy
6%
$401
Maintenance
5%
$334
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
917 3rd St, Encinitas, CA 92024 | $6,900 | 3 | 3 | 1700 | 1.9 mi |
309 S Rios Ave, Solana Beach, CA 92075 | $9,750 | 3 | 3 | 1828 | 2 mi |
2070 Oxford Ave, Encinitas, CA 92007 | $5,995 | 3 | 2.5 | 1825 | 0.5 mi |
1939 Park Crest Dr, Cardiff By The Sea, CA 92007 | $6,825 | 3 | 2 | 1646 | 0.5 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