Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.91% first-year return on $279k initial cash invested.
-6.91%
Cash On Cash
4.95%
Cap Rate
0.84
DSCR
$10,550
Rent
-$1,605
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1327k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$279k
Downpayment
20%
$265k
Closing costs
1%
$13,272
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$10,550
Total Expenses
$12,155
Mortgage P&I
62%
$6,553
Property Taxes
10%
$1,056
Home Insurance
6%
$604
HOA
11%
$1,198
Property Management
10%
$1,055
CapEx
5%
$528
Vacancy
6%
$633
Maintenance
5%
$528
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
48275 Vista, Calico, La Quinta, CA 92253 | $15,000 | 3 | 3.5 | 2635 | 0.1 mi |
79967 Rancho La Quinta Dr, La Quinta, CA 92253 | $12,500 | 3 | 3.5 | 2635 | 0.4 mi |
49425 Brian Ct, La Quinta, CA 92253 | $12,500 | 3 | 3.5 | 2633 | 0.6 mi |
47605 Via, Florence, La Quinta, CA 92253 | $8,000 | 3 | 3.5 | 2758 | 0.8 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