Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.42% first-year return on $97,083 initial cash invested.
-14.42%
Cash On Cash
3.24%
Cap Rate
0.56
DSCR
$3,440
Rent
-$1,167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$462k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,083
Downpayment
20%
$92,460
Closing costs
1%
$4,623
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,440
Total Expenses
$4,607
Mortgage P&I
65%
$2,242
Property Taxes
16%
$550
Home Insurance
5%
$166
HOA
22%
$755
Property Management
10%
$344
CapEx
5%
$172
Vacancy
6%
$206
Maintenance
5%
$172
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
200 Seville Cir, Palm Desert, CA 92260 | $2,350 | 2 | 2 | 1800 | 0.5 mi |
74036 Mercury Cir W, Palm Desert, CA 92260 | $2,800 | 2 | 2 | 1440 | 1.3 mi |
71942 Eleanora Ln, Rancho Mirage, CA 92270 | $2,500 | 2 | 2 | 1384 | 1 mi |
73071 Guadalupe Ave, Palm Desert, CA 92260 | $2,750 | 2 | 2 | 1250 | 1 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