Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.75% first-year return on $398k initial cash invested.
-19.75%
Cash On Cash
2.07%
Cap Rate
0.34
DSCR
$6,600
Rent
-$6,558
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1897k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$398k
Downpayment
20%
$379k
Closing costs
1%
$18,971
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,600
Total Expenses
$13,158
Mortgage P&I
144%
$9,496
Property Taxes
16%
$1,034
Home Insurance
10%
$682
HOA
3%
$230
Property Management
10%
$660
CapEx
5%
$330
Vacancy
6%
$396
Maintenance
5%
$330
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
391 Via, Almansa, Encinitas, CA 92024 | $6,499 | 4 | 3 | 2614 | 0 mi |
740 Nardo Rd, Encinitas, CA 92024 | $7,995 | 4 | 3 | 2503 | 1 mi |
1252 Green Orchard Pl, Encinitas, CA 92024 | $5,400 | 4 | 3 | 2394 | 1 mi |
1639 Linda Sue Ln, Encinitas, CA 92024 | $6,995 | 4 | 3.5 | 2678 | 0.6 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