Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.92% first-year return on $841k initial cash invested.
-20.92%
Cash On Cash
1.7%
Cap Rate
0.29
DSCR
$11,770
Rent
-$14,663
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$4004k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$841k
Downpayment
20%
$801k
Closing costs
1%
$40,043
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$11,770
Total Expenses
$26,433
Mortgage P&I
168%
$19,764
Property Taxes
13%
$1,482
Home Insurance
13%
$1,505
HOA
5%
$623
Property Management
10%
$1,177
CapEx
5%
$588
Vacancy
6%
$706
Maintenance
5%
$588
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
40294 Rancho Palmeras, Rancho Mirage, CA 92270 | $12,000 | 4 | 4.5 | 4335 | 1.2 mi |
28 Clancy Lane Ests S, Rancho Mirage, CA 92270 | $18,000 | 4 | 4.5 | 4479 | 1.7 mi |
8 Mcgill Dr, Rancho Mirage, CA 92270 | $8,500 | 4 | 4 | 3318 | 0.3 mi |
70639 Placerville Rd, Rancho Mirage, CA 92270 | $15,000 | 4 | 3.5 | 3407 | 0.5 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