Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.71% first-year return on $176k initial cash invested.
-15.71%
Cash On Cash
2.84%
Cap Rate
0.48
DSCR
$3,670
Rent
-$2,299
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$836k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$167k
Closing costs
1%
$8,363
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,670
Total Expenses
$5,969
Mortgage P&I
112%
$4,095
Property Taxes
17%
$622
Home Insurance
8%
$297
HOA
0%
$0
Property Management
10%
$367
CapEx
5%
$184
Vacancy
6%
$220
Maintenance
5%
$184
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
270 Avenida De Suerte, San Marcos, CA 92069 | $3,345 | 3 | 2 | 1300 | 0.3 mi |
1537 Palomarcos Ave, San Marcos, CA 92069 | $3,600 | 3 | 2 | 1286 | 1 mi |
1202 Corte Dulce, San Marcos, CA 92069 | $3,500 | 3 | 2 | 1217 | 1.2 mi |
266 Avenida De Suerte, San Marcos, CA 92069 | $3,195 | 3 | 2 | 1132 | 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