Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.71% first-year return on $99,876 initial cash invested.
1.71%
Cash On Cash
6.85%
Cap Rate
1.18
DSCR
$5,340
Rent
$142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$476k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,876
Downpayment
20%
$95,120
Closing costs
1%
$4,756
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,340
Total Expenses
$5,198
Mortgage P&I
43%
$2,305
Property Taxes
6%
$325
Home Insurance
3%
$185
HOA
19%
$995
Property Management
10%
$534
CapEx
5%
$267
Vacancy
6%
$320
Maintenance
5%
$267
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
29578 W Laguna Dr, Cathedral City, CA 92234 | $7,000 | 2 | 3 | 1604 | 0.2 mi |
29869 W Laguna Dr, Cathedral City, CA 92234 | $5,700 | 2 | 3 | 1604 | 0.4 mi |
67646 S Natoma Dr, Cathedral City, CA 92234 | $6,000 | 2 | 3 | 1686 | 0 mi |
67645 S Natoma Dr, Cathedral City, CA 92234 | $6,800 | 2 | 3 | 1686 | 0.1 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