Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.18% first-year return on $275k initial cash invested.
-18.18%
Cash On Cash
2.41%
Cap Rate
0.4
DSCR
$4,950
Rent
-$4,161
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1308k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$275k
Downpayment
20%
$262k
Closing costs
1%
$13,079
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,950
Total Expenses
$9,111
Mortgage P&I
132%
$6,535
Property Taxes
14%
$710
Home Insurance
12%
$578
HOA
0%
$0
Property Management
10%
$495
CapEx
5%
$248
Vacancy
6%
$297
Maintenance
5%
$248
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
417 Heidelberg Ave, Ventura, CA 93003 | $4,100 | 4 | 3 | 2090 | 0.8 mi |
555 Skyline Rd, Ventura, CA 93003 | $4,395 | 4 | 3 | 2152 | 1 mi |
47 Stadium Ave, Ventura, CA 93003 | $4,150 | 4 | 3 | 1964 | 0.7 mi |
6237 Hunter St, Ventura, CA 93003 | $4,200 | 4 | 3 | 2229 | 1.7 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