Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.11% first-year return on $397k initial cash invested.
-21.11%
Cash On Cash
1.83%
Cap Rate
0.3
DSCR
$6,500
Rent
-$6,984
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1891k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$397k
Downpayment
20%
$378k
Closing costs
1%
$18,908
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,500
Total Expenses
$13,484
Mortgage P&I
147%
$9,536
Property Taxes
21%
$1,391
Home Insurance
10%
$682
HOA
3%
$185
Property Management
10%
$650
CapEx
5%
$325
Vacancy
6%
$390
Maintenance
5%
$325
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1089 Normandy Hill Ln, Encinitas, CA 92024 | $4,695 | 3 | 2 | 1747 | 0.5 mi |
148 Europa St, Encinitas, CA 92024 | $7,500 | 3 | 2 | 1786 | 0.8 mi |
1109 Hampton Ct, Encinitas, CA 92024 | $7,500 | 3 | 2 | 1625 | 0.5 mi |
989 Hygeia Ave, Encinitas, CA 92024 | $5,000 | 3 | 2 | 1554 | 0.7 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