Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.05% first-year return on $346k initial cash invested.
-18.05%
Cash On Cash
2.43%
Cap Rate
0.41
DSCR
$5,910
Rent
-$5,206
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1648k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$346k
Downpayment
20%
$330k
Closing costs
1%
$16,484
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,910
Total Expenses
$11,116
Mortgage P&I
140%
$8,254
Property Taxes
9%
$533
Home Insurance
10%
$586
HOA
3%
$205
Property Management
10%
$591
CapEx
5%
$296
Vacancy
6%
$355
Maintenance
5%
$296
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3425 Ann Dr, Carlsbad, CA 92008 | $6,495 | 4 | 3 | 2152 | 1.2 mi |
4628 Telescope Ave, Carlsbad, CA 92008 | $6,000 | 4 | 3 | 2336 | 0.4 mi |
4661 Pannonia Rd, Carlsbad, CA 92008 | $6,595 | 4 | 3 | 2406 | 0.1 mi |
4350 Point Reyes Ct, Carlsbad, CA 92010 | $5,500 | 4 | 2.5 | 2067 | 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