Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.17% first-year return on $490k initial cash invested.
-11.17%
Cash On Cash
3.98%
Cap Rate
0.66
DSCR
$11,580
Rent
-$4,559
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2332k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$490k
Downpayment
20%
$466k
Closing costs
1%
$23,316
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$11,580
Total Expenses
$16,139
Mortgage P&I
101%
$11,719
Property Taxes
5%
$574
Home Insurance
7%
$835
HOA
0%
$0
Property Management
10%
$1,158
CapEx
5%
$579
Vacancy
6%
$695
Maintenance
5%
$579
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
11268 Dona Lola Dr, Studio City, CA 91604 | $13,500 | 4 | 3 | 2534 | 0.4 mi |
3601 Berry Dr, Studio City, CA 91604 | $12,500 | 4 | 3.5 | 2283 | 0.4 mi |
11423 Sunshine Ter, Studio City, CA 91604 | $5,990 | 4 | 2.5 | 2251 | 0.4 mi |
3109 Dona Susana Dr, Studio City, CA 91604 | $12,500 | 4 | 3 | 2885 | 0.6 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