Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.09% first-year return on $620k initial cash invested.
-20.09%
Cash On Cash
1.92%
Cap Rate
0.32
DSCR
$8,100
Rent
-$10,371
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2950k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$620k
Downpayment
20%
$590k
Closing costs
1%
$29,501
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$8,100
Total Expenses
$18,471
Mortgage P&I
181%
$14,691
Property Taxes
8%
$626
Home Insurance
13%
$1,048
HOA
0%
$0
Property Management
10%
$810
CapEx
5%
$405
Vacancy
6%
$486
Maintenance
5%
$405
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
422 E 18th St, Costa Mesa, CA 92627 | $6,300 | 4 | 2 | 1937 | 0.7 mi |
407 E 16th Pl, Costa Mesa, CA 92627 | $7,995 | 4 | 2.5 | 1928 | 0.3 mi |
407 16th Pl, Costa Mesa, CA 92627 | $7,995 | 4 | 3 | 1928 | 0.3 mi |
1193 Winslow Ln, Newport Beach, CA 92660 | $7,250 | 4 | 3 | 1858 | 0.8 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