Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.56% first-year return on $221k initial cash invested.
-18.56%
Cash On Cash
2.24%
Cap Rate
0.38
DSCR
$4,250
Rent
-$3,411
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1050k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$210k
Closing costs
1%
$10,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,250
Total Expenses
$7,661
Mortgage P&I
121%
$5,157
Property Taxes
24%
$1,032
Home Insurance
9%
$368
HOA
0%
$0
Property Management
10%
$425
CapEx
5%
$212
Vacancy
6%
$255
Maintenance
5%
$212
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
11004 Mansel Ave, Inglewood, CA 90304 | $3,500 | 3 | 2 | 1400 | 0.8 mi |
5010 W 119th Pl, Hawthorne, CA 90250 | $4,500 | 3 | 2 | 1351 | 0.3 mi |
4239 W Broadway, Unit A, Hawthorne, CA 90250 | $4,000 | 3 | 2 | 1400 | 1.2 mi |
13219 Clyde Ave, Hawthorne, CA 90250 | $5,250 | 3 | 2 | 1511 | 1.2 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