Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.01% first-year return on $223k initial cash invested.
-11.01%
Cash On Cash
3.97%
Cap Rate
0.67
DSCR
$6,380
Rent
-$2,048
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1063k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$213k
Closing costs
1%
$10,632
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,380
Total Expenses
$8,428
Mortgage P&I
82%
$5,248
Property Taxes
17%
$1,074
Home Insurance
6%
$382
HOA
1%
$65
Property Management
10%
$638
CapEx
5%
$319
Vacancy
6%
$383
Maintenance
5%
$319
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
76931 Tomahawk Run, Indian Wells, CA 92210 | $5,999 | 4 | 3 | 2350 | 0 mi |
77467 Huntley Dr, Indian Wells, CA 92210 | $7,200 | 4 | 3 | 2524 | 0.6 mi |
78565 Villeta Dr, La Quinta, CA 92253 | $3,500 | 4 | 3 | 2455 | 1.6 mi |
44310 Villeta Dr, La Quinta, CA 92253 | $9,000 | 4 | 3 | 2467 | 1.6 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