Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.95% first-year return on $450k initial cash invested.
-22.95%
Cash On Cash
1.37%
Cap Rate
0.23
DSCR
$6,460
Rent
-$8,604
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2143k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$450k
Downpayment
20%
$429k
Closing costs
1%
$21,427
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,460
Total Expenses
$15,064
Mortgage P&I
166%
$10,726
Property Taxes
29%
$1,888
Home Insurance
12%
$770
HOA
0%
$0
Property Management
10%
$646
CapEx
5%
$323
Vacancy
6%
$388
Maintenance
5%
$323
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
391 Via, Almansa, Encinitas, CA 92024 | $6,499 | 4 | 3 | 2614 | 0.6 mi |
1252 Green Orchard Pl, Encinitas, CA 92024 | $5,400 | 4 | 3 | 2394 | 0.5 mi |
1808 Avenida Mimosa, Encinitas, CA 92024 | $7,350 | 4 | 3 | 2355 | 0.6 mi |
1671 Orange Blossom Way, Encinitas, CA 92024 | $7,300 | 4 | 3 | 2299 | 0.2 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