Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.58% first-year return on $688k initial cash invested.
-17.58%
Cash On Cash
2.55%
Cap Rate
0.42
DSCR
$13,270
Rent
-$10,086
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3278k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$688k
Downpayment
20%
$656k
Closing costs
1%
$32,781
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$13,270
Total Expenses
$23,356
Mortgage P&I
123%
$16,380
Property Taxes
13%
$1,708
Home Insurance
9%
$1,223
HOA
4%
$594
Property Management
10%
$1,327
CapEx
5%
$664
Vacancy
6%
$796
Maintenance
5%
$664
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
57780 Troon Way, La Quinta, CA 92253 | $20,000 | 4 | 4.5 | 4828 | 0.3 mi |
81103 Monarchos Cir, La Quinta, CA 92253 | $16,000 | 4 | 5 | 4595 | 1.5 mi |
57870 S Valley Ln, La Quinta, CA 92253 | $13,500 | 4 | 4.5 | 5054 | 0.5 mi |
81-675 Thunder Gulch Way, La Quinta, CA 92253 | $18,000 | 4 | 4.5 | 4750 | 1.3 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