Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.72% first-year return on $231k initial cash invested.
-19.72%
Cash On Cash
2.14%
Cap Rate
0.35
DSCR
$4,030
Rent
-$3,792
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1099k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$220k
Closing costs
1%
$10,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,030
Total Expenses
$7,822
Mortgage P&I
138%
$5,547
Property Taxes
20%
$824
Home Insurance
10%
$402
HOA
0%
$0
Property Management
10%
$403
CapEx
5%
$202
Vacancy
6%
$242
Maintenance
5%
$202
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
125 S Cypress St, Orange, CA 92866 | $3,495 | 3 | 2 | 1100 | 0.6 mi |
533 N Cambridge St, Orange, CA 92867 | $4,995 | 3 | 2 | 1134 | 0.9 mi |
154 N Shaffer St, Orange, CA 92866 | $4,295 | 3 | 2 | 1200 | 0.4 mi |
281 N Grand St, Orange, CA 92866 | $3,500 | 3 | 2 | 1200 | 0.6 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