This property looks like a bad Long-Term investment with a projected -25.5% first-year return on $392k initial cash invested.
-25.5%
Cash On Cash
1.56%
Cap Rate
0.23
DSCR
$6,050
Rent
-$8,330
Cashflow
$72,600
Annual
$5,450
Median
$5,837
Avg
25
Samples
Cash Flow
$6,050 income − $14,380 expenses = $8,330 out of pocket
Investment Breakdown
|
Purchase Price
$1867k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$392k
Downpayment
20%
$373k
Closing costs
1%
$18,667
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,050
Total Expenses
$14,380
Mortgage P&I
173%
$10,455
Property Taxes
28%
$1,690
Home Insurance
11%
$663
HOA
0%
$0
Property Management
10%
$605
CapEx
5%
$302
Vacancy
6%
$363
Maintenance
5%
$302
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1701 Calzada Ave, Santa Ynez, CA 93460 | $6,195 | 4 | 4 | 1.5 mi | |
980 Old Ranch Rd, Solvang, CA 93463 | $10,000 | 4 | 3.5 | 5020 | 1.7 mi |
1221 N Refugio Rd, Santa Ynez, CA 93460 | $10,000 | 4 | 3.5 | 3231 | 1.2 mi |
945 Old Ranch Rd, Solvang, CA 93463 | $10,000 | 4 | 3 | 4829 | 1.9 mi |
770 Mesa Vista Ln, Unit Barn, Solvang, CA 93463 | $3,000 | 0 | 4.6 mi | ||
2611 Janin Way, Santa Ynez, CA 93463 | $5,450 | 3 | 3.5 | 2861 | 2 mi |
2611 Janin Way, Solvang, CA 93463 | $5,450 | 3 | 3.5 | 2861 | 2 mi |
3540 Camino Arroyo, Santa Ynez, CA 93460 | $5,500 | 3 | 2 | 0.3 mi | |
1309 Cheyenne Ln, Santa Ynez, CA 93460 | $4,000 | 3 | 2 | 0.6 mi | |
2470 Janin Way, Solvang, CA 93463 | $6,500 | 4 | 3 | 2.3 mi |
Projection Charts
Investment Value YoY
Annualized Return
CoC vs Downpayment
CoC vs Purchase Price