Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.42% first-year return on $231k initial cash invested.
-8.42%
Cash On Cash
4.63%
Cap Rate
0.77
DSCR
$7,260
Rent
-$1,619
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1098k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$220k
Closing costs
1%
$10,981
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,260
Total Expenses
$8,879
Mortgage P&I
76%
$5,497
Property Taxes
15%
$1,098
Home Insurance
5%
$396
HOA
0%
$0
Property Management
10%
$726
CapEx
5%
$363
Vacancy
6%
$436
Maintenance
5%
$363
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
76829 Iroquois Dr, Indian Wells, CA 92210 | $6,500 | 3 | 3 | 2125 | 1.5 mi |
44970 Olympic Ct, Indian Wells, CA 92210 | $7,000 | 3 | 3 | 2345 | 0.3 mi |
75309 Palm Shadow Dr, Indian Wells, CA 92210 | $8,000 | 3 | 2.5 | 2128 | 0.2 mi |
75577 Desert Horizons Dr, Indian Wells, CA 92210 | $7,500 | 3 | 3 | 2413 | 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