Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.13% first-year return on $184k initial cash invested.
-23.13%
Cash On Cash
1.26%
Cap Rate
0.21
DSCR
$3,610
Rent
-$3,542
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$875k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$175k
Closing costs
1%
$8,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,610
Total Expenses
$7,152
Mortgage P&I
119%
$4,280
Property Taxes
18%
$660
Home Insurance
8%
$306
HOA
27%
$968
Property Management
10%
$361
CapEx
5%
$180
Vacancy
6%
$217
Maintenance
5%
$180
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
41068 Village, 41 Unit 1, Camarillo, CA 93012 | $3,395 | 2 | 2 | 1564 | 0.2 mi |
17109 Village, 17, Camarillo, CA 93012 | $3,500 | 2 | 2 | 1667 | 1.2 mi |
42210 Village, 42, Camarillo, CA 93012 | $3,500 | 2 | 2 | 1829 | 0 mi |
37134 Village, 37, Camarillo, CA 93012 | $4,650 | 2 | 2 | 1829 | 0.3 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