Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 43.95% first-year return on $30,660 initial cash invested.
43.95%
Cash On Cash
16.39%
Cap Rate
2.72
DSCR
$2,770
Rent
$1,123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$146k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,660
Downpayment
20%
$29,200
Closing costs
1%
$1,460
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,770
Total Expenses
$1,647
Mortgage P&I
26%
$733
Property Taxes
5%
$144
Home Insurance
2%
$51
HOA
0%
$0
Property Management
10%
$277
CapEx
5%
$138
Vacancy
6%
$166
Maintenance
5%
$138
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
37243 55th St E, Palmdale, CA 93552 | $2,599 | 4 | 2 | 1200 | 1.5 mi |
4817 Harbor Ct, Palmdale, CA 93552 | $3,200 | 4 | 2 | 1327 | 1.6 mi |
2701 Juniper Dr, Palmdale, CA 93550 | $3,275 | 4 | 2 | 1190 | 3.7 mi |
37350 50th St E, Palmdale, CA 93552 | $2,995 | 4 | 2 | 1446 | 1.8 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