Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.73% first-year return on $147k initial cash invested.
-19.73%
Cash On Cash
2.14%
Cap Rate
0.35
DSCR
$2,720
Rent
-$2,409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$698k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$140k
Closing costs
1%
$6,977
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,720
Total Expenses
$5,129
Mortgage P&I
129%
$3,516
Property Taxes
10%
$262
Home Insurance
9%
$245
HOA
15%
$399
Property Management
10%
$272
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8162 Eastport Dr, Huntington Beach, CA 92646 | $3,200 | 1 | 1 | 726 | 0.1 mi |
207 Baltimore Ave, Huntington Beach, CA 92648 | $2,475 | 1 | 1 | 700 | 0.7 mi |
20301 Bluffside Cir, Unit D306, Huntington Beach, CA 92646 | $3,150 | 1 | 1 | 767 | 0.9 mi |
222 5th St, # A, Huntington Beach, CA 92648 | $3,100 | 1 | 1 | 811 | 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