Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.55% first-year return on $91,938 initial cash invested.
-6.55%
Cash On Cash
4.89%
Cap Rate
0.84
DSCR
$3,270
Rent
-$502
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$438k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,938
Downpayment
20%
$87,560
Closing costs
1%
$4,378
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,270
Total Expenses
$3,772
Mortgage P&I
65%
$2,123
Property Taxes
20%
$640
Home Insurance
5%
$158
HOA
0%
$0
Property Management
10%
$327
CapEx
5%
$164
Vacancy
6%
$196
Maintenance
5%
$164
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
37512 Bankside Dr, Cathedral City, CA 92234 | $4,000 | 3 | 2 | 1284 | 0.1 mi |
37548 Bankside Dr, Cathedral City, CA 92234 | $2,695 | 3 | 2 | 1404 | 0.1 mi |
37830 Cathedral Canyon Dr, Cathedral City, CA 92234 | $3,750 | 3 | 2 | 1425 | 0.2 mi |
37932 Mountain Shadow Ln, Cathedral City, CA 92234 | $2,800 | 3 | 2 | 1427 | 0.4 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