Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.77% first-year return on $124k initial cash invested.
-16.77%
Cash On Cash
2.72%
Cap Rate
0.46
DSCR
$2,930
Rent
-$1,727
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$589k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$118k
Closing costs
1%
$5,886
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,930
Total Expenses
$4,657
Mortgage P&I
99%
$2,914
Property Taxes
18%
$535
Home Insurance
7%
$215
HOA
8%
$232
Property Management
10%
$293
CapEx
5%
$146
Vacancy
6%
$176
Maintenance
5%
$146
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5355 Ravenstone Dr, Hemet, CA 92545 | $2,875 | 3 | 3 | 2350 | 2 mi |
5066 Banjo Way, Hemet, CA 92545 | $3,250 | 3 | 2 | 2771 | 3.3 mi |
312 Pomegranate St, San Jacinto, CA 92582 | $2,850 | 3 | 2.5 | 2346 | 2.7 mi |
33123 9th St, # B, Winchester, CA 92596 | $2,600 | 3 | 2 | 2688 | 3.3 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