Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.42% first-year return on $729k initial cash invested.
-23.42%
Cash On Cash
1.13%
Cap Rate
0.19
DSCR
$8,260
Rent
-$14,225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3470k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$729k
Downpayment
20%
$694k
Closing costs
1%
$34,704
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$8,260
Total Expenses
$22,485
Mortgage P&I
207%
$17,092
Property Taxes
23%
$1,900
Home Insurance
13%
$1,050
HOA
4%
$295
Property Management
10%
$826
CapEx
5%
$413
Vacancy
6%
$496
Maintenance
5%
$413
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
610 17th St, Huntington Beach, CA 92648 | $7,980 | 4 | 5 | 2952 | 0.8 mi |
519 13th St, Huntington Beach, CA 92648 | $6,800 | 4 | 4.5 | 2938 | 1.1 mi |
6386 Silent Harbor Dr, Huntington Beach, CA 92648 | $9,000 | 4 | 3.5 | 3475 | 0.5 mi |
6626 Feather Dr, Huntington Beach, CA 92648 | $11,000 | 4 | 4 | 3108 | 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