Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.49% first-year return on $213k initial cash invested.
-13.49%
Cash On Cash
3.53%
Cap Rate
0.58
DSCR
$5,240
Rent
-$2,394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1014k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$203k
Closing costs
1%
$10,138
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,240
Total Expenses
$7,634
Mortgage P&I
98%
$5,115
Property Taxes
13%
$705
Home Insurance
8%
$402
HOA
1%
$50
Property Management
10%
$524
CapEx
5%
$262
Vacancy
6%
$314
Maintenance
5%
$262
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
380 W Wilson St, Apt E106, Costa Mesa, CA 92627 | $3,950 | 3 | 3 | 1544 | 0.4 mi |
232 Amherst Rd, Costa Mesa, CA 92626 | $5,700 | 3 | 3 | 1645 | 0.6 mi |
519 Caleigh Ln, Costa Mesa, CA 92627 | $5,500 | 3 | 3 | 1830 | 0.3 mi |
1920 Maple Ave Apt C, Costa Mesa, CA 92627 | $4,095 | 3 | 2.5 | 1570 | 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