Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.77% first-year return on $535k initial cash invested.
-22.77%
Cash On Cash
1.33%
Cap Rate
0.22
DSCR
$8,080
Rent
-$10,158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2549k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$535k
Downpayment
20%
$510k
Closing costs
1%
$25,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$8,080
Total Expenses
$18,238
Mortgage P&I
156%
$12,581
Property Taxes
32%
$2,574
Home Insurance
11%
$892
HOA
1%
$90
Property Management
10%
$808
CapEx
5%
$404
Vacancy
6%
$485
Maintenance
5%
$404
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
47855 White Fox Ct, La Quinta, CA 92253 | $10,000 | 4 | 4.5 | 3464 | 1.5 mi |
46710 Bradshaw Trl, La Quinta, CA 92253 | $6,500 | 4 | 3.5 | 3808 | 1.3 mi |
45540 Cielito Dr, Indian Wells, CA 92210 | $11,500 | 4 | 4 | 4475 | 1.3 mi |
75940 Camino Cielo, Indian Wells, CA 92210 | $9,500 | 4 | 4.5 | 2875 | 1.4 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