Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.81% first-year return on $184k initial cash invested.
4.81%
Cash On Cash
7.42%
Cap Rate
1.28
DSCR
$8,970
Rent
$738
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$876k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$175k
Closing costs
1%
$8,760
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$8,970
Total Expenses
$8,232
Mortgage P&I
47%
$4,230
Property Taxes
7%
$646
Home Insurance
4%
$315
HOA
8%
$710
Property Management
10%
$897
CapEx
5%
$448
Vacancy
6%
$538
Maintenance
5%
$448
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
75403 Mansfield Dr, Indian Wells, CA 92210 | $8,000 | 3 | 4 | 2424 | 0.6 mi |
44350 Michigan Ct, Indian Wells, CA 92210 | $7,200 | 3 | 3.5 | 2368 | 0.1 mi |
75396 Mansfield Dr, Indian Wells, CA 92210 | $7,500 | 3 | 3.5 | 2424 | 0.5 mi |
75305 Spyglass Dr, Indian Wells, CA 92210 | $9,000 | 3 | 4 | 2871 | 0.5 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