Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.1% first-year return on $310k initial cash invested.
-22.1%
Cash On Cash
1.55%
Cap Rate
0.26
DSCR
$5,080
Rent
-$5,718
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1478k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$310k
Downpayment
20%
$296k
Closing costs
1%
$14,782
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,080
Total Expenses
$10,798
Mortgage P&I
145%
$7,378
Property Taxes
27%
$1,384
Home Insurance
10%
$525
HOA
4%
$190
Property Management
10%
$508
CapEx
5%
$254
Vacancy
6%
$305
Maintenance
5%
$254
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
26 Calle Lantana, Palm Desert, CA 92260 | $7,500 | 4 | 4 | 3346 | 1.1 mi |
40879 Sandpiper Ct, Palm Desert, CA 92260 | $5,475 | 4 | 3.5 | 2990 | 0.7 mi |
85 Clavel Ct, Palm Desert, CA 92260 | $4,800 | 4 | 3.5 | 3322 | 1 mi |
63 Rocio Ct, Palm Desert, CA 92260 | $7,500 | 4 | 3.5 | 3322 | 1.1 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