Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.73% first-year return on $373k initial cash invested.
-20.73%
Cash On Cash
1.83%
Cap Rate
0.31
DSCR
$5,330
Rent
-$6,448
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1777k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$373k
Downpayment
20%
$355k
Closing costs
1%
$17,772
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,330
Total Expenses
$11,778
Mortgage P&I
167%
$8,899
Property Taxes
13%
$700
Home Insurance
12%
$639
HOA
3%
$155
Property Management
10%
$533
CapEx
5%
$266
Vacancy
6%
$320
Maintenance
5%
$266
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3562 Sand Ct, Carlsbad, CA 92010 | $4,995 | 4 | 3 | 2700 | 0.4 mi |
3906 Rill Ct, Carlsbad, CA 92010 | $5,795 | 4 | 3 | 2944 | 0.2 mi |
3762 Caldera Pl, Carlsbad, CA 92010 | $5,895 | 4 | 3 | 2913 | 0.4 mi |
3611 Terrace Pl, Carlsbad, CA 92010 | $5,200 | 4 | 3 | 2579 | 0.2 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