Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.18% first-year return on $168k initial cash invested.
-13.18%
Cash On Cash
3.56%
Cap Rate
0.59
DSCR
$3,720
Rent
-$1,845
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$160k
Closing costs
1%
$7,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,720
Total Expenses
$5,565
Mortgage P&I
108%
$4,035
Property Taxes
8%
$283
Home Insurance
8%
$280
HOA
0%
$0
Property Management
10%
$372
CapEx
5%
$186
Vacancy
6%
$223
Maintenance
5%
$186
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1178 James Lewis Ct, Pomona, CA 91766 | $3,500 | 4 | 2.5 | 1940 | 0.9 mi |
31 Country Wood Dr, Phillips Ranch, CA 91766 | $4,100 | 4 | 2 | 1774 | 2.1 mi |
13283 Sunstream Dr, Chino Hills, CA 91709 | $3,950 | 4 | 2.5 | 1840 | 1.1 mi |
32 Rising Hill Rd, Phillips Ranch, CA 91766 | $3,800 | 4 | 2 | 2128 | 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