Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.02% first-year return on $151k initial cash invested.
-18.02%
Cash On Cash
2.49%
Cap Rate
0.41
DSCR
$3,210
Rent
-$2,265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$718k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$144k
Closing costs
1%
$7,181
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,210
Total Expenses
$5,475
Mortgage P&I
112%
$3,593
Property Taxes
25%
$796
Home Insurance
8%
$252
HOA
0%
$0
Property Management
10%
$321
CapEx
5%
$160
Vacancy
6%
$193
Maintenance
5%
$160
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
41232 Crispi Ln, Palmdale, CA 93551 | $1,700 | 4 | 3 | 2815 | 0.2 mi |
5539 Avenida Entrada, Palmdale, CA 93551 | $3,499 | 4 | 3 | 2765 | 0.3 mi |
40946 Via, Tranqilo, Palmdale, CA 93551 | $3,500 | 4 | 3 | 2669 | 0.4 mi |
5028 W Ave, M12, Lancaster, CA 93536 | $1,750 | 4 | 3 | 2730 | 1.4 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