Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.5% first-year return on $339k initial cash invested.
-18.5%
Cash On Cash
2.15%
Cap Rate
0.37
DSCR
$5,350
Rent
-$5,222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1613k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$339k
Downpayment
20%
$323k
Closing costs
1%
$16,127
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,350
Total Expenses
$10,572
Mortgage P&I
147%
$7,844
Property Taxes
14%
$736
Home Insurance
9%
$482
HOA
2%
$118
Property Management
10%
$535
CapEx
5%
$268
Vacancy
6%
$321
Maintenance
5%
$268
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
68 Toulon Ave, Lake Forest, CA 92610 | $4,800 | 4 | 3 | 2103 | 0 mi |
121 Fremont, Lake Forest, CA 92630 | $6,900 | 4 | 3 | 2088 | 1.4 mi |
141 Holliston, Lake Forest, CA 92630 | $5,800 | 4 | 3 | 2125 | 1.4 mi |
160 Brackens, Lake Forest, CA 92630 | $6,000 | 4 | 3 | 2088 | 1.4 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