Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.22% first-year return on $164k initial cash invested.
-10.22%
Cash On Cash
4.03%
Cap Rate
0.7
DSCR
$4,960
Rent
-$1,396
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$781k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$156k
Closing costs
1%
$7,809
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,960
Total Expenses
$6,356
Mortgage P&I
76%
$3,770
Property Taxes
17%
$846
Home Insurance
6%
$280
HOA
3%
$170
Property Management
10%
$496
CapEx
5%
$248
Vacancy
6%
$298
Maintenance
5%
$248
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
985 Alta Rdg, Palm Springs, CA 92262 | $4,200 | 4 | 3 | 2517 | 0.2 mi |
1087 Vista, Sol, Palm Springs, CA 92262 | $3,900 | 4 | 3 | 2517 | 0.2 mi |
3664 Vista, Verde, Palm Springs, CA 92262 | $3,800 | 4 | 3 | 2517 | 0.2 mi |
975 Alta Cresta, Palm Springs, CA 92262 | $4,000 | 4 | 3 | 2517 | 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