Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.45% first-year return on $544k initial cash invested.
-22.45%
Cash On Cash
1.47%
Cap Rate
0.24
DSCR
$7,070
Rent
-$10,180
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2591k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$544k
Downpayment
20%
$518k
Closing costs
1%
$25,909
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,070
Total Expenses
$17,250
Mortgage P&I
184%
$12,999
Property Taxes
18%
$1,297
Home Insurance
14%
$980
HOA
2%
$135
Property Management
10%
$707
CapEx
5%
$354
Vacancy
6%
$424
Maintenance
5%
$354
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
714 Passiflora Ave, Encinitas, CA 92024 | $7,250 | 3 | 2.5 | 2200 | 1.1 mi |
1734 Kennington Rd, Encinitas, CA 92024 | $7,800 | 3 | 3 | 1890 | 1.2 mi |
1620 Hygeia Ave, Encinitas, CA 92024 | $7,495 | 3 | 3 | 1850 | 1.1 mi |
123 Edgeburt Dr, Encinitas, CA 92024 | $7,700 | 3 | 2.5 | 2007 | 0.9 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