Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.72% first-year return on $174k initial cash invested.
-16.72%
Cash On Cash
2.64%
Cap Rate
0.45
DSCR
$3,840
Rent
-$2,426
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$829k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$166k
Closing costs
1%
$8,290
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,840
Total Expenses
$6,266
Mortgage P&I
106%
$4,055
Property Taxes
20%
$786
Home Insurance
8%
$290
HOA
4%
$137
Property Management
10%
$384
CapEx
5%
$192
Vacancy
6%
$230
Maintenance
5%
$192
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2545 Ocotillo Ave, Santa Maria, CA 93455 | $4,500 | 4 | 3 | 2500 | 0.9 mi |
2233 Cordoban Ln, Santa Maria, CA 93455 | $3,850 | 4 | 2.5 | 2207 | 1 mi |
314 Gilea Ct, Santa Maria, CA 93455 | $3,495 | 4 | 2.5 | 2203 | 1 mi |
632 Amber Ln, Santa Maria, CA 93454 | $3,800 | 4 | 3 | 2013 | 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