Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.2% first-year return on $288k initial cash invested.
-19.2%
Cash On Cash
2.24%
Cap Rate
0.37
DSCR
$5,150
Rent
-$4,607
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1371k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$288k
Downpayment
20%
$274k
Closing costs
1%
$13,711
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,150
Total Expenses
$9,757
Mortgage P&I
134%
$6,909
Property Taxes
16%
$816
Home Insurance
10%
$490
HOA
4%
$202
Property Management
10%
$515
CapEx
5%
$258
Vacancy
6%
$309
Maintenance
5%
$258
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6587 E Via, Arboles, Anaheim, CA 92807 | $5,500 | 4 | 3 | 2271 | 0.4 mi |
210 S Francisco Pl, Anaheim, CA 92807 | $6,300 | 4 | 3 | 2400 | 0.6 mi |
6720 E Swarthmore Dr, Anaheim, CA 92807 | $5,350 | 4 | 3 | 2313 | 1.3 mi |
937 S Nicole Way, Anaheim, CA 92808 | $4,950 | 4 | 2.5 | 2131 | 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
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality