Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.09% first-year return on $209k initial cash invested.
-9.09%
Cash On Cash
4.39%
Cap Rate
0.76
DSCR
$8,110
Rent
-$1,586
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$997k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$199k
Closing costs
1%
$9,966
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$8,110
Total Expenses
$9,696
Mortgage P&I
59%
$4,822
Property Taxes
7%
$578
Home Insurance
4%
$360
HOA
23%
$1,826
Property Management
10%
$811
CapEx
5%
$406
Vacancy
6%
$487
Maintenance
5%
$406
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4 Dartmouth Dr, Rancho Mirage, CA 92270 | $9,500 | 3 | 3 | 3032 | 0.2 mi |
22 Dartmouth Dr, Rancho Mirage, CA 92270 | $8,500 | 3 | 3 | 3032 | 0.4 mi |
2 Cornell Dr, Rancho Mirage, CA 92270 | $9,500 | 3 | 3 | 2940 | 0.1 mi |
21 Dartmouth Dr, Rancho Mirage, CA 92270 | $7,000 | 3 | 3 | 3088 | 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