Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.85% first-year return on $222k initial cash invested.
-19.85%
Cash On Cash
2.09%
Cap Rate
0.35
DSCR
$4,120
Rent
-$3,671
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1057k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$211k
Closing costs
1%
$10,566
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,120
Total Expenses
$7,791
Mortgage P&I
129%
$5,301
Property Taxes
24%
$999
Home Insurance
10%
$420
HOA
0%
$0
Property Management
10%
$412
CapEx
5%
$206
Vacancy
6%
$247
Maintenance
5%
$206
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1276 Kodiak Dr, Lake Arrowhead, CA 92352 | $4,500 | 4 | 4 | 3089 | 1.4 mi |
28670 Shenandoah Dr, Lake Arrowhead, CA 92352 | $4,995 | 4 | 4 | 3196 | 2.4 mi |
173 Grizzly Rd, Lake Arrowhead, CA 92352 | $3,700 | 4 | 3.5 | 3087 | 0.5 mi |
26591 Hillcrest Ln, Lake Arrowhead, CA 92352 | $5,000 | 4 | 3.5 | 2870 | 0.5 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