Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.04% first-year return on $200k initial cash invested.
-16.04%
Cash On Cash
2.72%
Cap Rate
0.46
DSCR
$3,670
Rent
-$2,667
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$950k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$190k
Closing costs
1%
$9,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,670
Total Expenses
$6,337
Mortgage P&I
126%
$4,639
Property Taxes
11%
$411
Home Insurance
9%
$332
HOA
0%
$0
Property Management
10%
$367
CapEx
5%
$184
Vacancy
6%
$220
Maintenance
5%
$184
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
12482 Farndon Ave, Chino, CA 91710 | $4,500 | 4 | 2 | 2257 | 0.6 mi |
12945 Boston Ave, Chino, CA 91710 | $3,500 | 4 | 2.5 | 2215 | 1 mi |
13028 Baltimore Ct, Chino, CA 91710 | $3,600 | 4 | 2.5 | 2215 | 1.1 mi |
13235 Bay Meadow Ave, Chino, CA 91710 | $3,850 | 4 | 2 | 2428 | 1.4 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