Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.53% first-year return on $175k initial cash invested.
-14.53%
Cash On Cash
3.32%
Cap Rate
0.55
DSCR
$4,380
Rent
-$2,118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$833k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$167k
Closing costs
1%
$8,330
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,380
Total Expenses
$6,498
Mortgage P&I
96%
$4,202
Property Taxes
20%
$867
Home Insurance
7%
$290
HOA
0%
$0
Property Management
10%
$438
CapEx
5%
$219
Vacancy
6%
$263
Maintenance
5%
$219
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1170 Novato Dr, Oxnard, CA 93035 | $3,995 | 4 | 3 | 1830 | 0.6 mi |
716 Ibiza Ln, Oxnard, CA 93035 | $4,000 | 4 | 2.5 | 1846 | 0.1 mi |
638 Lazaro Ln, Oxnard, CA 93035 | $4,100 | 4 | 2.5 | 1846 | 0.2 mi |
1701 Kelp St, Oxnard, CA 93035 | $3,950 | 4 | 2.5 | 1850 | 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