Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.04% first-year return on $335k initial cash invested.
-18.04%
Cash On Cash
2.52%
Cap Rate
0.41
DSCR
$5,270
Rent
-$5,035
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1595k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$335k
Downpayment
20%
$319k
Closing costs
1%
$15,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,270
Total Expenses
$10,305
Mortgage P&I
154%
$8,117
Property Taxes
5%
$259
Home Insurance
11%
$558
HOA
0%
$0
Property Management
10%
$527
CapEx
5%
$264
Vacancy
6%
$316
Maintenance
5%
$264
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4921 Loma Ct, Carlsbad, CA 92008 | $4,995 | 4 | 2 | 1450 | 1.1 mi |
2435 Gary Cir, Carlsbad, CA 92010 | $4,300 | 4 | 2 | 1799 | 0.6 mi |
4036 Aidan Ct, Carlsbad, CA 92008 | $4,700 | 4 | 2.5 | 1842 | 0.7 mi |
4035 Bluff View Way, Carlsbad, CA 92008 | $4,700 | 4 | 2.5 | 1842 | 0.7 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