Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.07% first-year return on $338k initial cash invested.
-20.07%
Cash On Cash
1.97%
Cap Rate
0.33
DSCR
$4,860
Rent
-$5,649
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1608k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$338k
Downpayment
20%
$322k
Closing costs
1%
$16,080
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,860
Total Expenses
$10,509
Mortgage P&I
166%
$8,052
Property Taxes
12%
$584
Home Insurance
12%
$577
HOA
1%
$32
Property Management
10%
$486
CapEx
5%
$243
Vacancy
6%
$292
Maintenance
5%
$243
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2805 Unicornio St, Carlsbad, CA 92009 | $4,399 | 3 | 2.5 | 1851 | 0.4 mi |
2848 Cazadero St, Carlsbad, CA 92009 | $5,200 | 3 | 2.5 | 1885 | 0.5 mi |
6815 Xana Way, Carlsbad, CA 92009 | $5,500 | 3 | 2.5 | 1810 | 1.1 mi |
3479 Camino Michelle, Carlsbad, CA 92009 | $4,200 | 3 | 2.5 | 1780 | 1.1 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