Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.23% first-year return on $271k initial cash invested.
-24.23%
Cash On Cash
1.08%
Cap Rate
0.18
DSCR
$4,100
Rent
-$5,474
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1291k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$271k
Downpayment
20%
$258k
Closing costs
1%
$12,907
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,100
Total Expenses
$9,574
Mortgage P&I
157%
$6,428
Property Taxes
26%
$1,056
Home Insurance
12%
$472
HOA
13%
$552
Property Management
10%
$410
CapEx
5%
$205
Vacancy
6%
$246
Maintenance
5%
$205
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
75951 Kimberly Ln, Palm Desert, CA 92211 | $3,900 | 4 | 3 | 3488 | 0.7 mi |
41985 Hemingway Ct, Palm Desert, CA 92211 | $3,200 | 4 | 3 | 3100 | 1.2 mi |
4 Hillcrest Dr, Palm Desert, CA 92260 | $6,000 | 4 | 3.5 | 3063 | 0.9 mi |
41215 Carlotta Dr, Palm Desert, CA 92211 | $6,500 | 4 | 3.5 | 2900 | 0.8 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