Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.45% first-year return on $525k initial cash invested.
-24.45%
Cash On Cash
1.14%
Cap Rate
0.19
DSCR
$6,950
Rent
-$10,696
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2500k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$525k
Downpayment
20%
$500k
Closing costs
1%
$25,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,950
Total Expenses
$17,646
Mortgage P&I
183%
$12,723
Property Taxes
32%
$2,240
Home Insurance
13%
$875
HOA
0%
$0
Property Management
10%
$695
CapEx
5%
$348
Vacancy
6%
$417
Maintenance
5%
$348
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7081 Corintia St, Carlsbad, CA 92009 | $7,950 | 4 | 4.5 | 4092 | 0.5 mi |
2903 Rancho Cortes, Carlsbad, CA 92009 | $9,995 | 4 | 4.5 | 4226 | 0.8 mi |
3256 Sitio Tortuga, Carlsbad, CA 92009 | $8,950 | 4 | 4.5 | 4260 | 0.8 mi |
2189 Coast Ave, San Marcos, CA 92078 | $5,200 | 4 | 4 | 3640 | 1.5 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