Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.18% first-year return on $181k initial cash invested.
-16.18%
Cash On Cash
2.86%
Cap Rate
0.48
DSCR
$3,950
Rent
-$2,442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$862k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$172k
Closing costs
1%
$8,623
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,950
Total Expenses
$6,392
Mortgage P&I
109%
$4,297
Property Taxes
19%
$752
Home Insurance
8%
$315
HOA
0%
$0
Property Management
10%
$395
CapEx
5%
$198
Vacancy
6%
$237
Maintenance
5%
$198
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
906 Arroyo Vista Dr, Palm Springs, CA 92264 | $2,599 | 4 | 2 | 1457 | 0.3 mi |
1889 Marguerite St, Palm Springs, CA 92264 | $4,500 | 4 | 2 | 1750 | 1.4 mi |
6134 Arroyo Rd, Unit 6, Palm Springs, CA 92264 | $3,500 | 4 | 2.5 | 1551 | 1.3 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