Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.02% first-year return on $252k initial cash invested.
-15.02%
Cash On Cash
3.09%
Cap Rate
0.52
DSCR
$5,910
Rent
-$3,155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1200k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$252k
Downpayment
20%
$240k
Closing costs
1%
$12,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,910
Total Expenses
$9,065
Mortgage P&I
101%
$5,951
Property Taxes
20%
$1,156
Home Insurance
7%
$420
HOA
0%
$0
Property Management
10%
$591
CapEx
5%
$296
Vacancy
6%
$355
Maintenance
5%
$296
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1386 La Loma Rd, Pasadena, CA 91105 | $4,900 | 3 | 2 | 1379 | 0.5 mi |
1453 Hepner Ave, Los Angeles, CA 90041 | $5,450 | 3 | 2 | 1414 | 0.9 mi |
6002 Springvale Dr, Los Angeles, CA 90042 | $9,000 | 3 | 2 | 1410 | 1 mi |
6320 Garvanza Ave, Apt 109, Los Angeles, CA 90042 | $4,795 | 3 | 2 | 1353 | 1.4 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