Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.05% first-year return on $353k initial cash invested.
-25.05%
Cash On Cash
1.02%
Cap Rate
0.17
DSCR
$4,840
Rent
-$7,363
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1680k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$353k
Downpayment
20%
$336k
Closing costs
1%
$16,798
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,840
Total Expenses
$12,203
Mortgage P&I
176%
$8,542
Property Taxes
37%
$1,799
Home Insurance
12%
$604
HOA
0%
$0
Property Management
10%
$484
CapEx
5%
$242
Vacancy
6%
$290
Maintenance
5%
$242
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4954 Dolphin Way, Oxnard, CA 93035 | $5,500 | 3 | 2 | 1852 | 0.1 mi |
5249 Surfrider Way, Oxnard, CA 93035 | $4,700 | 3 | 2 | 2161 | 0.6 mi |
4346 Tradewinds Dr, Oxnard, CA 93035 | $4,300 | 3 | 2.5 | 2002 | 0.5 mi |
1150 Mandalay Beach Rd, Oxnard, CA 93035 | $5,250 | 3 | 2.5 | 2099 | 0.3 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