Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.74% first-year return on $120k initial cash invested.
-13.74%
Cash On Cash
3.51%
Cap Rate
0.58
DSCR
$3,270
Rent
-$1,377
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$573k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$115k
Closing costs
1%
$5,726
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,270
Total Expenses
$4,647
Mortgage P&I
88%
$2,887
Property Taxes
9%
$308
Home Insurance
6%
$201
HOA
12%
$400
Property Management
10%
$327
CapEx
5%
$164
Vacancy
6%
$196
Maintenance
5%
$164
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5385 Birchcroft St, Unit 180, Simi Valley, CA 93063 | $2,850 | 2 | 2 | 1156 | 0.9 mi |
1818 Rory Ln, Unit 2, Simi Valley, CA 93063 | $3,100 | 2 | 2.5 | 1287 | 0.7 mi |
7846 Lilac Ln, Simi Valley, CA 93063 | $3,800 | 2 | 2 | 1354 | 2.6 mi |
6524 Stoney View Ln, Unit 2, Simi Valley, CA 93063 | $3,400 | 2 | 2 | 1025 | 1.2 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