Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.78% first-year return on $171k initial cash invested.
-10.78%
Cash On Cash
3.99%
Cap Rate
0.67
DSCR
$4,320
Rent
-$1,538
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$815k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$163k
Closing costs
1%
$8,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,320
Total Expenses
$5,858
Mortgage P&I
93%
$4,035
Property Taxes
10%
$415
Home Insurance
7%
$285
HOA
0%
$0
Property Management
10%
$432
CapEx
5%
$216
Vacancy
6%
$259
Maintenance
5%
$216
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1330 Wendell Cutting Ct, El Cajon, CA 92021 | $4,395 | 4 | 3 | 1870 | 0.8 mi |
1540 Souvenir Dr, El Cajon, CA 92021 | $4,700 | 4 | 3 | 1950 | 0.9 mi |
1822 Mcdougal Ter, El Cajon, CA 92021 | $3,650 | 4 | 3 | 1728 | 1.3 mi |
1298 Tangerine St, El Cajon, CA 92021 | $3,695 | 4 | 3 | 1628 | 0.9 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