Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.21% first-year return on $407k initial cash invested.
-26.21%
Cash On Cash
0.55%
Cap Rate
0.09
DSCR
$4,340
Rent
-$8,889
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1938k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$407k
Downpayment
20%
$388k
Closing costs
1%
$19,378
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,340
Total Expenses
$13,229
Mortgage P&I
220%
$9,564
Property Taxes
40%
$1,731
Home Insurance
16%
$700
HOA
2%
$106
Property Management
10%
$434
CapEx
5%
$217
Vacancy
6%
$260
Maintenance
5%
$217
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4335 Beverly Ct, Santa Maria, CA 93455 | $5,995 | 4 | 3.5 | 4266 | 2.2 mi |
1356 Joshua Ct, Santa Maria, CA 93455 | $4,595 | 4 | 3 | 1.6 mi | |
1376 Ken Ave, Orcutt, CA 93455 | $4,000 | 4 | 3 | 3352 | 1.9 mi |
684 Don Pablo Dr, Santa Maria, CA 93455 | $3,500 | 4 | 3 | 2353 | 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