Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.09% first-year return on $142k initial cash invested.
-15.09%
Cash On Cash
3.15%
Cap Rate
0.52
DSCR
$3,000
Rent
-$1,782
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$135k
Closing costs
1%
$6,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,000
Total Expenses
$4,782
Mortgage P&I
113%
$3,404
Property Taxes
11%
$316
Home Insurance
8%
$236
HOA
2%
$46
Property Management
10%
$300
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
42176 Chestnut Dr, Temecula, CA 92591 | $3,050 | 3 | 2 | 1629 | 0.3 mi |
30900 Branford Dr, Temecula, CA 92591 | $3,000 | 3 | 2 | 1689 | 0.6 mi |
29961 Camino Del Sol Dr, Temecula, CA 92592 | $3,195 | 3 | 2 | 1630 | 1.1 mi |
42574 Remora St, Temecula, CA 92592 | $3,000 | 3 | 2 | 1660 | 0.9 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