Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.3% first-year return on $167k initial cash invested.
-16.3%
Cash On Cash
2.66%
Cap Rate
0.46
DSCR
$3,250
Rent
-$2,268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$795k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$159k
Closing costs
1%
$7,952
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,250
Total Expenses
$5,518
Mortgage P&I
119%
$3,868
Property Taxes
16%
$526
Home Insurance
9%
$280
HOA
0%
$0
Property Management
10%
$325
CapEx
5%
$162
Vacancy
6%
$195
Maintenance
5%
$162
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
731 Lingel Dr, El Cajon, CA 92019 | $4,000 | 3 | 2.5 | 1832 | 0.3 mi |
1224 Alpine Heights Rd, Alpine, CA 91901 | $2,700 | 2 | 2 | 1500 | 2.4 mi |
1937 Lilac Ln, Alpine, CA 91901 | $4,095 | 3 | 3 | 1920 | 2 mi |
15466 Olde Hwy, 80, El Cajon, CA 92021 | $2,200 | 2 | 2 | 2.5 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