Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.16% first-year return on $120k initial cash invested.
-8.16%
Cash On Cash
4.81%
Cap Rate
0.8
DSCR
$4,520
Rent
-$813
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$569k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$114k
Closing costs
1%
$5,694
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,520
Total Expenses
$5,333
Mortgage P&I
64%
$2,870
Property Taxes
15%
$686
Home Insurance
4%
$203
HOA
9%
$399
Property Management
10%
$452
CapEx
5%
$226
Vacancy
6%
$271
Maintenance
5%
$226
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
45703 Spyglass Hill St, Indio, CA 92201 | $7,000 | 3 | 3 | 1898 | 0 mi |
45950 Spyglass Hill St, Indio, CA 92201 | $3,400 | 3 | 3 | 1898 | 0.1 mi |
80372 Pebble Beach Dr, Indio, CA 92201 | $3,250 | 3 | 3 | 1898 | 0.2 mi |
45338 Coeur Dalene Dr, Indio, CA 92201 | $6,500 | 3 | 3 | 1898 | 0.2 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