Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.51% first-year return on $466k initial cash invested.
-24.51%
Cash On Cash
1.12%
Cap Rate
0.18
DSCR
$5,980
Rent
-$9,525
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2221k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$466k
Downpayment
20%
$444k
Closing costs
1%
$22,210
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,980
Total Expenses
$15,505
Mortgage P&I
189%
$11,303
Property Taxes
31%
$1,877
Home Insurance
13%
$770
HOA
0%
$0
Property Management
10%
$598
CapEx
5%
$299
Vacancy
6%
$359
Maintenance
5%
$299
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1155 N Brand Blvd, Unit 1101, Glendale, CA 91202 | $5,950 | 3 | 2 | 2158 | 0.6 mi |
1525 Princess Dr, Glendale, CA 91207 | $6,350 | 3 | 2 | 2116 | 0.5 mi |
881 Harrington Rd, Glendale, CA 91207 | $7,950 | 3 | 1.5 | 2228 | 0.2 mi |
1100 N Isabel St, Glendale, CA 91207 | $5,800 | 3 | 2 | 1972 | 0.5 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