Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.01% first-year return on $233k initial cash invested.
-19.01%
Cash On Cash
2.1%
Cap Rate
0.36
DSCR
$3,940
Rent
-$3,687
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1108k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$233k
Downpayment
20%
$222k
Closing costs
1%
$11,082
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,940
Total Expenses
$7,627
Mortgage P&I
138%
$5,433
Property Taxes
20%
$789
Home Insurance
10%
$381
HOA
0%
$0
Property Management
10%
$394
CapEx
5%
$197
Vacancy
6%
$236
Maintenance
5%
$197
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
12826 Bailey St, Garden Grove, CA 92845 | $3,700 | 3 | 2 | 1337 | 0.8 mi |
6731 Killarney Ave, Garden Grove, CA 92845 | $3,450 | 3 | 2 | 1305 | 0.5 mi |
6534 Ulithi St, Cypress, CA 90630 | $3,895 | 3 | 2 | 1398 | 0.9 mi |
6082 Chippewa Dr, Westminster, CA 92683 | $3,850 | 3 | 2 | 1331 | 1 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