Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.84% first-year return on $179k initial cash invested.
-16.84%
Cash On Cash
2.61%
Cap Rate
0.44
DSCR
$3,780
Rent
-$2,505
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$170k
Closing costs
1%
$8,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,780
Total Expenses
$6,285
Mortgage P&I
110%
$4,167
Property Taxes
22%
$837
Home Insurance
8%
$298
HOA
0%
$0
Property Management
10%
$378
CapEx
5%
$189
Vacancy
6%
$227
Maintenance
5%
$189
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6272 Coronado Ave, Long Beach, CA 90805 | $2,404 | 3 | 2 | 1528 | 0.8 mi |
6061 Pepperwood Ave, Lakewood, CA 90712 | $3,875 | 3 | 2 | 1368 | 0.1 mi |
6165 Autry Ave, Lakewood, CA 90712 | $4,200 | 3 | 2 | 1384 | 0.7 mi |
8724 Ramona St, Unit 4, Bellflower, CA 90706 | $3,600 | 3 | 2.5 | 1500 | 0.5 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