Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.53% first-year return on $392k initial cash invested.
-21.53%
Cash On Cash
1.67%
Cap Rate
0.28
DSCR
$5,330
Rent
-$7,033
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1867k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$392k
Downpayment
20%
$373k
Closing costs
1%
$18,669
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,330
Total Expenses
$12,363
Mortgage P&I
176%
$9,365
Property Taxes
17%
$906
Home Insurance
11%
$560
HOA
3%
$147
Property Management
10%
$533
CapEx
5%
$266
Vacancy
6%
$320
Maintenance
5%
$266
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
34 Santa Catalina Aisle, Irvine, CA 92606 | $6,150 | 4 | 3 | 2004 | 0.3 mi |
43 Del Cambrea, Irvine, CA 92606 | $4,800 | 4 | 2.5 | 1950 | 0.1 mi |
12 Del Cambrea, Irvine, CA 92606 | $5,600 | 4 | 2.5 | 1937 | 0.1 mi |
16 Del Ventura, Irvine, CA 92606 | $4,400 | 4 | 2.5 | 1937 | 0.2 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