Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.89% first-year return on $158k initial cash invested.
-11.89%
Cash On Cash
3.61%
Cap Rate
0.62
DSCR
$3,910
Rent
-$1,562
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$150k
Closing costs
1%
$7,504
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,910
Total Expenses
$5,472
Mortgage P&I
93%
$3,624
Property Taxes
14%
$529
Home Insurance
6%
$231
HOA
2%
$70
Property Management
10%
$391
CapEx
5%
$196
Vacancy
6%
$235
Maintenance
5%
$196
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 |
41252 Gaslight Ave, Bermuda Dunes, CA 92203 | $4,100 | 3 | 2.5 | 1973 | 0 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
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality