Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.17% first-year return on $180k initial cash invested.
-13.17%
Cash On Cash
3.45%
Cap Rate
0.58
DSCR
$3,750
Rent
-$1,980
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$859k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$172k
Closing costs
1%
$8,592
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,750
Total Expenses
$5,730
Mortgage P&I
114%
$4,262
Property Taxes
6%
$222
Home Insurance
7%
$270
HOA
0%
$0
Property Management
10%
$375
CapEx
5%
$188
Vacancy
6%
$225
Maintenance
5%
$188
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1425 W Woodcrest Ave, Fullerton, CA 92833 | $4,000 | 4 | 2 | 1092 | 0.9 mi |
4201 Franklin Ave, Fullerton, CA 92833 | $4,500 | 4 | 2 | 1245 | 1 mi |
128 S Citrus Ave Unit A, Fullerton, CA 92833 | $4,000 | 4 | 2 | 1250 | 1.2 mi |
1300 N Ferndale St, Anaheim, CA 92801 | $3,700 | 4 | 2 | 1307 | 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