Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.1% first-year return on $117k initial cash invested.
-9.1%
Cash On Cash
4.59%
Cap Rate
0.76
DSCR
$4,070
Rent
-$890
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$559k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$112k
Closing costs
1%
$5,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,070
Total Expenses
$4,960
Mortgage P&I
69%
$2,822
Property Taxes
11%
$434
Home Insurance
5%
$203
HOA
11%
$442
Property Management
10%
$407
CapEx
5%
$204
Vacancy
6%
$244
Maintenance
5%
$204
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
39264 Mirage Cir, Palm Desert, CA 92211 | $3,500 | 3 | 3 | 2167 | 0.5 mi |
40270 Eastwood Ln, Palm Desert, CA 92211 | $4,500 | 3 | 3 | 2220 | 1 mi |
76941 Coventry Cir, Palm Desert, CA 92211 | $4,300 | 3 | 3 | 2235 | 1.4 mi |
78549 Links Dr, Palm Desert, CA 92211 | $3,000 | 3 | 3 | 2029 | 0.3 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