Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -30.59% first-year return on $3335k initial cash invested.
-30.59%
Cash On Cash
-0.27%
Cap Rate
-0.04
DSCR
$13,580
Rent
-$85,029
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$15883k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$3335k
Downpayment
20%
$3177k
Closing costs
1%
$159k
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$13,580
Total Expenses
$98,609
Mortgage P&I
595%
$80,764
Property Taxes
64%
$8,716
Home Insurance
41%
$5,598
HOA
0%
$0
Property Management
10%
$1,358
CapEx
5%
$679
Vacancy
6%
$815
Maintenance
5%
$679
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
120 Via, Trieste, Newport Beach, CA 92663 | $15,500 | 5 | 5 | 3671 | 0.5 mi |
115 Via, Waziers, Newport Beach, CA 92663 | $13,500 | 4 | 3 | 3073 | 0.5 mi |
1229 W Balboa Blvd, Newport Beach, CA 92661 | $7,500 | 4 | 4.5 | 2127 | 0.5 mi |
107 Via, San Remo, Newport Beach, CA 92663 | $14,000 | 4 | 4 | 2509 | 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