Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.02% first-year return on $384k initial cash invested.
-23.02%
Cash On Cash
1.32%
Cap Rate
0.22
DSCR
$4,630
Rent
-$7,372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1830k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$384k
Downpayment
20%
$366k
Closing costs
1%
$18,296
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,630
Total Expenses
$12,002
Mortgage P&I
198%
$9,158
Property Taxes
22%
$1,000
Home Insurance
14%
$639
HOA
0%
$0
Property Management
10%
$463
CapEx
5%
$232
Vacancy
6%
$278
Maintenance
5%
$232
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3149 Alabama St, La Crescenta, CA 91214 | $3,850 | 3 | 2 | 1700 | 1 mi |
3117 Harmony Pl, Unit Main, La Crescenta, CA 91214 | $4,500 | 3 | 2 | 1709 | 1.4 mi |
3117 Harmony Pl, La Crescenta, CA 91214 | $4,500 | 3 | 2 | 1709 | 1.4 mi |
3249 Mills Ave, Glendale, CA 91214 | $4,450 | 3 | 2 | 1616 | 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