Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.98% first-year return on $380k initial cash invested.
-18.98%
Cash On Cash
2.28%
Cap Rate
0.38
DSCR
$7,190
Rent
-$6,008
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1809k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$380k
Downpayment
20%
$362k
Closing costs
1%
$18,090
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,190
Total Expenses
$13,198
Mortgage P&I
126%
$9,092
Property Taxes
22%
$1,608
Home Insurance
9%
$628
HOA
0%
$0
Property Management
10%
$719
CapEx
5%
$360
Vacancy
6%
$431
Maintenance
5%
$360
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6700 W 85th Pl, Los Angeles, CA 90045 | $6,950 | 4 | 2 | 1925 | 0.6 mi |
6111 W 75th St, Los Angeles, CA 90045 | $6,500 | 4 | 2 | 1935 | 0.7 mi |
6434 W 87th St, Unit 1, Los Angeles, CA 90045 | $5,450 | 4 | 2 | 1800 | 0.7 mi |
7101 W 85th St, Los Angeles, CA 90045 | $6,999 | 4 | 2 | 1800 | 1 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