Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.05% first-year return on $529k initial cash invested.
-24.05%
Cash On Cash
1.12%
Cap Rate
0.19
DSCR
$6,050
Rent
-$10,591
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2517k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$529k
Downpayment
20%
$503k
Closing costs
1%
$25,169
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,050
Total Expenses
$16,641
Mortgage P&I
209%
$12,628
Property Taxes
23%
$1,386
Home Insurance
15%
$903
HOA
3%
$152
Property Management
10%
$605
CapEx
5%
$302
Vacancy
6%
$363
Maintenance
5%
$302
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2 Dos Rios, Irvine, CA 92602 | $6,900 | 4 | 3 | 3318 | 0.2 mi |
74 Pacific Crst, Irvine, CA 92602 | $6,000 | 4 | 3 | 3318 | 0.3 mi |
43 Topanga, Irvine, CA 92602 | $6,500 | 4 | 3 | 2923 | 0.2 mi |
43 Brena, Irvine, CA 92620 | $5,700 | 4 | 3 | 2864 | 0.4 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