Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.33% first-year return on $138k initial cash invested.
-8.33%
Cash On Cash
4.42%
Cap Rate
0.76
DSCR
$4,120
Rent
-$960
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$658k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$132k
Closing costs
1%
$6,582
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,120
Total Expenses
$5,080
Mortgage P&I
77%
$3,179
Property Taxes
13%
$529
Home Insurance
6%
$231
HOA
2%
$70
Property Management
10%
$412
CapEx
5%
$206
Vacancy
6%
$247
Maintenance
5%
$206
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
78655 Golden Reed Dr, Palm Desert, CA 92211 | $3,200 | 3 | 3 | 1996 | 1.2 mi |
39321 Mirage Cir, Palm Desert, CA 92211 | $5,750 | 3 | 3 | 1888 | 1 mi |
78549 Links Dr, Palm Desert, CA 92211 | $3,000 | 3 | 3 | 2029 | 1.3 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