Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.48% first-year return on $387k initial cash invested.
-19.48%
Cash On Cash
2.23%
Cap Rate
0.37
DSCR
$6,650
Rent
-$6,277
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1842k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$387k
Downpayment
20%
$368k
Closing costs
1%
$18,417
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,650
Total Expenses
$12,927
Mortgage P&I
141%
$9,365
Property Taxes
18%
$1,195
Home Insurance
10%
$639
HOA
0%
$0
Property Management
10%
$665
CapEx
5%
$332
Vacancy
6%
$399
Maintenance
5%
$332
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2635 Burrier Ln, Tustin, CA 92782 | $5,900 | 4 | 3 | 2800 | 1.5 mi |
1602 Kimberwick Dr, North, Tustin, CA 92705 | $9,500 | 4 | 3 | 3060 | 1.3 mi |
10436 Crawford Canyon Rd, North, Tustin, CA 92705 | $6,000 | 4 | 3 | 3047 | 1.5 mi |
19402 Lemon Hill Dr, North, Tustin, CA 92705 | $6,850 | 4 | 3 | 3000 | 1.8 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