Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.46% first-year return on $106k initial cash invested.
-5.46%
Cash On Cash
5.07%
Cap Rate
0.87
DSCR
$3,360
Rent
-$481
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$504k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$101k
Closing costs
1%
$5,036
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,360
Total Expenses
$3,841
Mortgage P&I
73%
$2,442
Property Taxes
9%
$298
Home Insurance
5%
$180
HOA
1%
$47
Property Management
10%
$336
CapEx
5%
$168
Vacancy
6%
$202
Maintenance
5%
$168
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
68320 Espada Rd, Cathedral City, CA 92234 | $2,995 | 4 | 3 | 1600 | 0.3 mi |
67525 Rio Largo Rd, Cathedral City, CA 92234 | $3,100 | 4 | 3 | 1700 | 1 mi |
67410 Rio Veracruz Rd, Cathedral City, CA 92234 | $2,995 | 4 | 3 | 1694 | 1.1 mi |
67361 Rio Largo Rd, Cathedral City, CA 92234 | $3,299 | 4 | 3 | 1694 | 1.2 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