Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.33% first-year return on $221k initial cash invested.
-17.33%
Cash On Cash
2.5%
Cap Rate
0.42
DSCR
$4,420
Rent
-$3,187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1051k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$210k
Closing costs
1%
$10,507
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,420
Total Expenses
$7,607
Mortgage P&I
117%
$5,151
Property Taxes
21%
$940
Home Insurance
8%
$367
HOA
0%
$0
Property Management
10%
$442
CapEx
5%
$221
Vacancy
6%
$265
Maintenance
5%
$221
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4418 Palo Verde Ave, Lakewood, CA 90713 | $4,400 | 3 | 2 | 1602 | 0.5 mi |
7028 E Parkcrest St, Long Beach, CA 90808 | $3,550 | 3 | 2 | 1589 | 1 mi |
5229 E Walkerton St, Long Beach, CA 90808 | $5,200 | 3 | 2 | 1763 | 1.1 mi |
4632 Palo Verde Ave, Lakewood, CA 90713 | $1,790 | 3 | 2 | 1521 | 0.7 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