Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.1% first-year return on $389k initial cash invested.
-20.1%
Cash On Cash
1.91%
Cap Rate
0.32
DSCR
$6,870
Rent
-$6,518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1853k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$389k
Downpayment
20%
$371k
Closing costs
1%
$18,531
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,870
Total Expenses
$13,388
Mortgage P&I
133%
$9,127
Property Taxes
21%
$1,437
Home Insurance
10%
$662
HOA
5%
$375
Property Management
10%
$687
CapEx
5%
$344
Vacancy
6%
$412
Maintenance
5%
$344
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
154 Woodburne, Newport Beach, CA 92660 | $5,550 | 3 | 3 | 1741 | 0.6 mi |
2607 Vista, Ornada, Newport Beach, CA 92660 | $6,300 | 3 | 2.5 | 1887 | 0.3 mi |
512 Playa, Newport Beach, CA 92660 | $7,400 | 3 | 2.5 | 1923 | 0 mi |
304 Vista, Trucha, Newport Beach, CA 92660 | $6,500 | 3 | 2.5 | 1849 | 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