Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.39% first-year return on $348k initial cash invested.
-20.39%
Cash On Cash
1.86%
Cap Rate
0.31
DSCR
$6,080
Rent
-$5,907
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1656k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$348k
Downpayment
20%
$331k
Closing costs
1%
$16,558
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,080
Total Expenses
$11,987
Mortgage P&I
134%
$8,176
Property Taxes
17%
$1,053
Home Insurance
10%
$578
HOA
10%
$599
Property Management
10%
$608
CapEx
5%
$304
Vacancy
6%
$365
Maintenance
5%
$304
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
47545 Via, Florence, La Quinta, CA 92253 | $7,250 | 3 | 3 | 2947 | 0.2 mi |
49810 Avenida Montero, La Quinta, CA 92253 | $4,800 | 3 | 3 | 2980 | 1.2 mi |
47605 Via, Florence, La Quinta, CA 92253 | $8,000 | 3 | 3.5 | 2758 | 0.2 mi |
47005 Via, Antibes, La Quinta, CA 92253 | $6,500 | 3 | 3 | 2468 | 0.2 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