Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.57% first-year return on $49,728 initial cash invested.
-8.57%
Cash On Cash
4.74%
Cap Rate
0.77
DSCR
$1,490
Rent
-$355
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,490 income − $1,845 expenses = $355 out of pocket
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,728
Downpayment
20%
$47,360
Closing costs
1%
$2,368
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,490
Total Expenses
$1,845
Mortgage P&I
82%
$1,217
Property Taxes
11%
$158
Home Insurance
6%
$84
HOA
0%
$0
Property Management
10%
$149
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
72454 El Paseo Dr, Twentynine Palms, CA 92277 | $1,425 | 2 | 2 | 999 | 0.3 mi |
6187 Chia Ave, Twentynine Palms, CA 92277 | $1,475 | 2 | 2 | 999 | 0.6 mi |
71658 Cactus Dr, Twentynine Palms, CA 92277 | $1,950 | 2 | 2 | 1008 | 1.1 mi |
71745 Sunnyslope Dr, Twentynine Palms, CA 92277 | $1,600 | 2 | 2 | 912 | 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