Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.75% first-year return on $273k initial cash invested.
-19.75%
Cash On Cash
2.12%
Cap Rate
0.35
DSCR
$4,610
Rent
-$4,489
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1299k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$260k
Closing costs
1%
$12,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,610
Total Expenses
$9,099
Mortgage P&I
142%
$6,557
Property Taxes
19%
$889
Home Insurance
10%
$455
HOA
0%
$0
Property Management
10%
$461
CapEx
5%
$230
Vacancy
6%
$277
Maintenance
5%
$230
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1044 E Palmyra Ave, Orange, CA 92866 | $4,995 | 3 | 3 | 1907 | 1.3 mi |
13301 Yorba St, Santa Ana, CA 92705 | $5,000 | 3 | 2.5 | 1928 | 1 mi |
3410 E Glastonbury Ln, Unit A, Orange, CA 92869 | $4,050 | 3 | 2.5 | 1788 | 0.9 mi |
12752 Barrett Ln, Santa Ana, CA 92705 | $4,500 | 3 | 2.5 | 1839 | 1.5 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