Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23% first-year return on $256k initial cash invested.
-23%
Cash On Cash
1.47%
Cap Rate
0.24
DSCR
$3,940
Rent
-$4,914
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1221k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$256k
Downpayment
20%
$244k
Closing costs
1%
$12,211
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,940
Total Expenses
$8,854
Mortgage P&I
158%
$6,209
Property Taxes
30%
$1,184
Home Insurance
11%
$437
HOA
0%
$0
Property Management
10%
$394
CapEx
5%
$197
Vacancy
6%
$236
Maintenance
5%
$197
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
13175 Winslow Dr, Rancho Cucamonga, CA 91739 | $3,900 | 4 | 3 | 3286 | 1.4 mi |
13243 Stanton Dr, Rancho Cucamonga, CA 91739 | $4,150 | 4 | 3 | 3286 | 1.4 mi |
13153 Stanton Dr, Rancho Cucamonga, CA 91739 | $3,980 | 4 | 3 | 3286 | 1.4 mi |
13187 Oatman Dr, Rancho Cucamonga, CA 91739 | $4,250 | 4 | 3 | 3286 | 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