Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.28% first-year return on $399k initial cash invested.
-20.28%
Cash On Cash
1.93%
Cap Rate
0.32
DSCR
$5,790
Rent
-$6,738
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1899k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$399k
Downpayment
20%
$380k
Closing costs
1%
$18,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,790
Total Expenses
$12,528
Mortgage P&I
164%
$9,506
Property Taxes
15%
$851
Home Insurance
11%
$665
HOA
0%
$0
Property Management
10%
$579
CapEx
5%
$290
Vacancy
6%
$347
Maintenance
5%
$290
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
669 Quincy Ave, Long Beach, CA 90814 | $5,000 | 3 | 2 | 1900 | 0.9 mi |
5824 Spinnaker Bay Dr, Long Beach, CA 90803 | $6,400 | 3 | 2.5 | 2032 | 0.6 mi |
709 Havana Ave, Long Beach, CA 90804 | $5,500 | 3 | 3 | 2200 | 0.3 mi |
134 Prospect Ave, Long Beach, CA 90803 | $5,995 | 3 | 2 | 1871 | 1.2 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