Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.67% first-year return on $104k initial cash invested.
3.67%
Cash On Cash
7.3%
Cap Rate
1.22
DSCR
$4,490
Rent
$318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$99,000
Closing costs
1%
$4,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,490
Total Expenses
$4,172
Mortgage P&I
55%
$2,470
Property Taxes
8%
$363
Home Insurance
4%
$173
HOA
0%
$0
Property Management
10%
$449
CapEx
5%
$224
Vacancy
6%
$269
Maintenance
5%
$224
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
80372 Pebble Beach Dr, Indio, CA 92201 | $3,250 | 3 | 3 | 1898 | 0.7 mi |
45950 Spyglass Hill St, Indio, CA 92201 | $3,400 | 3 | 3 | 1898 | 0.8 mi |
45703 Spyglass Hill St, Indio, CA 92201 | $7,000 | 3 | 3 | 1898 | 0.9 mi |
80940 Shenandoah Ave, Indio, CA 92201 | $4,500 | 3 | 3 | 1498 | 0.1 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