Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.48% first-year return on $284k initial cash invested.
-17.48%
Cash On Cash
2.52%
Cap Rate
0.42
DSCR
$5,250
Rent
-$4,129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1350k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$284k
Downpayment
20%
$270k
Closing costs
1%
$13,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,250
Total Expenses
$9,379
Mortgage P&I
128%
$6,704
Property Taxes
15%
$762
Home Insurance
9%
$472
HOA
1%
$77
Property Management
10%
$525
CapEx
5%
$262
Vacancy
6%
$315
Maintenance
5%
$262
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8113 E Kennedy Rd, Anaheim, CA 92808 | $6,000 | 4 | 3 | 2216 | 0 mi |
6587 E Via, Arboles, Anaheim, CA 92807 | $5,500 | 4 | 3 | 2271 | 1.3 mi |
820 S Wildflower Ln, Anaheim, CA 92808 | $5,300 | 4 | 3 | 2025 | 0.7 mi |
904 S Creekview Ln, Anaheim, CA 92808 | $5,950 | 4 | 3 | 2561 | 0.6 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