Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.27% first-year return on $290k initial cash invested.
-22.27%
Cash On Cash
1.57%
Cap Rate
0.26
DSCR
$4,420
Rent
-$5,382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1381k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$290k
Downpayment
20%
$276k
Closing costs
1%
$13,809
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,420
Total Expenses
$9,802
Mortgage P&I
158%
$6,963
Property Taxes
28%
$1,218
Home Insurance
11%
$472
HOA
0%
$0
Property Management
10%
$442
CapEx
5%
$221
Vacancy
6%
$265
Maintenance
5%
$221
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4532 Sharon Ave, La Crescenta, CA 91214 | $4,300 | 3 | 1 | 1160 | 1.4 mi |
2930 Mayfrield Ave, La Crescenta, CA 91214 | $4,250 | 3 | 1.5 | 1092 | 1.2 mi |
3002 Manhattan Ave, Glendale, CA 91214 | $4,250 | 3 | 1.5 | 1181 | 1.1 mi |
4531 Alcorn Dr, La Canada Flintridge, CA 91011 | $5,200 | 3 | 1 | 1396 | 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