Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.79% first-year return on $63,000 initial cash invested.
17.79%
Cash On Cash
10.25%
Cap Rate
1.76
DSCR
$3,490
Rent
$934
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,000
Downpayment
20%
$60,000
Closing costs
1%
$3,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,490
Total Expenses
$2,556
Mortgage P&I
42%
$1,454
Property Taxes
3%
$91
Home Insurance
3%
$105
HOA
0%
$0
Property Management
10%
$349
CapEx
5%
$174
Vacancy
6%
$209
Maintenance
5%
$174
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
355 S Los Robles Ave, Unit 311, Pasadena, CA 91101 | $2,995 | 2 | 1 | 876 | 0.6 mi |
763 S Los Robles Ave, Pasadena, CA 91106 | $3,500 | 2 | 1 | 850 | 0.6 mi |
504 S Euclid Ave, Unit 3, Pasadena, CA 91101 | $2,860 | 2 | 1 | 925 | 0.5 mi |
355 S Madison Ave, Unit 320, Pasadena, CA 91101 | $2,895 | 2 | 1 | 922 | 0.8 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