Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.27% first-year return on $290k initial cash invested.
-18.27%
Cash On Cash
2.21%
Cap Rate
0.38
DSCR
$4,920
Rent
-$4,412
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1380k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$290k
Downpayment
20%
$276k
Closing costs
1%
$13,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,920
Total Expenses
$9,332
Mortgage P&I
136%
$6,702
Property Taxes
12%
$608
Home Insurance
10%
$483
HOA
5%
$260
Property Management
10%
$492
CapEx
5%
$246
Vacancy
6%
$295
Maintenance
5%
$246
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
470 Lobata, Irvine, CA 92618 | $5,000 | 3 | 3 | 1731 | 0 mi |
209 Yerba, Irvine, CA 92618 | $4,800 | 3 | 3 | 1731 | 0.1 mi |
145 Sora, Irvine, CA 92618 | $4,995 | 3 | 3 | 1736 | 0.1 mi |
124 Tiffin, Irvine, CA 92618 | $4,700 | 3 | 3 | 1750 | 0.4 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