Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.16% first-year return on $416k initial cash invested.
-20.16%
Cash On Cash
1.95%
Cap Rate
0.32
DSCR
$5,490
Rent
-$6,996
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1983k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$416k
Downpayment
20%
$397k
Closing costs
1%
$19,833
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,490
Total Expenses
$12,486
Mortgage P&I
181%
$9,948
Property Taxes
8%
$413
Home Insurance
13%
$699
HOA
0%
$0
Property Management
10%
$549
CapEx
5%
$274
Vacancy
6%
$329
Maintenance
5%
$274
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
11 Wickland, Irvine, CA 92620 | $6,200 | 4 | 3 | 2574 | 0.3 mi |
4 Tory, Irvine, CA 92620 | $5,900 | 4 | 3 | 2524 | 0.6 mi |
7 Chattanooga, Irvine, CA 92620 | $5,500 | 4 | 3 | 2500 | 0.5 mi |
37 Plymouth, Irvine, CA 92620 | $5,600 | 4 | 3 | 2498 | 0.6 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