Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.27% first-year return on $74,466 initial cash invested.
1.27%
Cash On Cash
6.67%
Cap Rate
1.13
DSCR
$2,960
Rent
$79
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,466
Downpayment
20%
$70,920
Closing costs
1%
$3,546
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,960
Total Expenses
$2,881
Mortgage P&I
59%
$1,744
Property Taxes
8%
$245
Home Insurance
4%
$122
HOA
0%
$0
Property Management
10%
$296
CapEx
5%
$148
Vacancy
6%
$178
Maintenance
5%
$148
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4718 W Ave, L6, Lancaster, CA 93536 | $3,500 | 3 | 2 | 1457 | 0.4 mi |
5806 W Ave, # K3, Lancaster, CA 93536 | $2,899 | 3 | 2 | 1541 | 1.3 mi |
5806 West Ave, # K3, Lancaster, CA 93536 | $2,899 | 3 | 2 | 1541 | 1.3 mi |
4553 W Ave, # L10, Lancaster, CA 93536 | $3,300 | 3 | 2 | 1644 | 0.6 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