Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.04% first-year return on $145k initial cash invested.
-15.04%
Cash On Cash
2.95%
Cap Rate
0.51
DSCR
$3,610
Rent
-$1,816
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$690k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$138k
Closing costs
1%
$6,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,610
Total Expenses
$5,426
Mortgage P&I
92%
$3,332
Property Taxes
18%
$650
Home Insurance
7%
$242
HOA
7%
$264
Property Management
10%
$361
CapEx
5%
$180
Vacancy
6%
$217
Maintenance
5%
$180
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2723 Emerald Bay Dr, Rialto, CA 92377 | $3,850 | 4 | 3 | 2700 | 0.1 mi |
2407 Walker St, Rialto, CA 92377 | $4,050 | 4 | 3 | 2700 | 0.5 mi |
2035 W Sunnyview Dr, Rialto, CA 92377 | $3,720 | 4 | 3 | 2537 | 2.5 mi |
2642 N Maple Ave, Rialto, CA 92377 | $3,549 | 4 | 3 | 2251 | 1.8 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