Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.44% first-year return on $195k initial cash invested.
-16.44%
Cash On Cash
2.89%
Cap Rate
0.48
DSCR
$4,160
Rent
-$2,674
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$929k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$186k
Closing costs
1%
$9,293
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,160
Total Expenses
$6,834
Mortgage P&I
113%
$4,701
Property Taxes
18%
$736
Home Insurance
8%
$315
HOA
0%
$0
Property Management
10%
$416
CapEx
5%
$208
Vacancy
6%
$250
Maintenance
5%
$208
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
15 Skyline Ln, Phillips Ranch, CA 91766 | $3,700 | 4 | 3 | 1984 | 0 mi |
22 Ridge Crest Cir, Pomona, CA 91766 | $4,395 | 4 | 3 | 2128 | 0.5 mi |
1767 Cresthaven Way, Pomona, CA 91766 | $3,495 | 4 | 3 | 1935 | 1 mi |
865 Featherwood Dr, Diamond Bar, CA 91765 | $3,995 | 4 | 3 | 2070 | 1.5 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