Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.45% first-year return on $286k initial cash invested.
-17.45%
Cash On Cash
2.68%
Cap Rate
0.44
DSCR
$5,110
Rent
-$4,155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1360k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$272k
Closing costs
1%
$13,603
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,110
Total Expenses
$9,265
Mortgage P&I
136%
$6,937
Property Taxes
10%
$526
Home Insurance
9%
$472
HOA
0%
$0
Property Management
10%
$511
CapEx
5%
$256
Vacancy
6%
$307
Maintenance
5%
$256
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
11882 Ramona Ave, Hawthorne, CA 90250 | $4,750 | 4 | 3 | 1939 | 0.9 mi |
11963 Manor Dr, Unit B, Hawthorne, CA 90250 | $4,995 | 4 | 5 | 3263 | 0.9 mi |
4515 W 137th, Hawthorne, CA 90250 | $5,500 | 5 | 4 | 2042 | 0.8 mi |
5244 W 137th Pl, Hawthorne, CA 90250 | $4,300 | 4 | 2 | 1810 | 0.7 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