Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.65% first-year return on $134k initial cash invested.
-1.65%
Cash On Cash
5.96%
Cap Rate
1.03
DSCR
$5,460
Rent
-$184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$637k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$127k
Closing costs
1%
$6,370
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,460
Total Expenses
$5,644
Mortgage P&I
56%
$3,077
Property Taxes
13%
$694
Home Insurance
4%
$244
HOA
4%
$209
Property Management
10%
$546
CapEx
5%
$273
Vacancy
6%
$328
Maintenance
5%
$273
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
79990 Trinidad Dr, Bermuda Dunes, CA 92203 | $3,675 | 3 | 3 | 2400 | 0.1 mi |
79185 Montego Bay Dr, Bermuda Dunes, CA 92203 | $8,500 | 3 | 3.5 | 3104 | 0.8 mi |
80364 Jasper Park Ave, Indio, CA 92201 | $5,500 | 3 | 3 | 2612 | 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