Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.05% first-year return on $274k initial cash invested.
-22.05%
Cash On Cash
1.66%
Cap Rate
0.27
DSCR
$4,010
Rent
-$5,032
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1304k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$274k
Downpayment
20%
$261k
Closing costs
1%
$13,043
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,010
Total Expenses
$9,042
Mortgage P&I
165%
$6,632
Property Taxes
22%
$899
Home Insurance
12%
$469
HOA
0%
$0
Property Management
10%
$401
CapEx
5%
$200
Vacancy
6%
$241
Maintenance
5%
$200
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5803 Green Pine Ct, Rancho Cucamonga, CA 91739 | $4,400 | 4 | 3 | 3204 | 1 mi |
14112 Los Robles Ct, Rancho Cucamonga, CA 91739 | $4,000 | 4 | 3 | 2679 | 0.7 mi |
5677 Carmello Ct, Rancho Cucamonga, CA 91739 | $4,100 | 4 | 3 | 2905 | 2 mi |
5336 Toledo Way, Fontana, CA 92336 | $4,500 | 4 | 3 | 2911 | 2.4 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