Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.67% first-year return on $63,168 initial cash invested.
-6.67%
Cash On Cash
4.99%
Cap Rate
0.84
DSCR
$2,390
Rent
-$351
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$301k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,168
Downpayment
20%
$60,160
Closing costs
1%
$3,008
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,390
Total Expenses
$2,741
Mortgage P&I
62%
$1,482
Property Taxes
22%
$532
Home Insurance
4%
$105
HOA
0%
$0
Property Management
10%
$239
CapEx
5%
$120
Vacancy
6%
$143
Maintenance
5%
$120
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1858 Park Circle Dr, Lancaster, CA 93535 | $2,250 | 2 | 2 | 1248 | 0.1 mi |
44556 15th St E, Unit 6, Lancaster, CA 93535 | $1,800 | 2 | 2 | 1062 | 0.7 mi |
44532 15th St E, Unit 7, Lancaster, CA 93535 | $2,200 | 2 | 2 | 1062 | 0.7 mi |
44466 15th St E, Apt 14, Lancaster, CA 93535 | $2,150 | 2 | 2 | 1056 | 0.6 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