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 $215k initial cash invested.
-17.48%
Cash On Cash
2.49%
Cap Rate
0.42
DSCR
$4,240
Rent
-$3,126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1022k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$204k
Closing costs
1%
$10,220
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,240
Total Expenses
$7,366
Mortgage P&I
119%
$5,032
Property Taxes
16%
$680
Home Insurance
9%
$362
HOA
4%
$190
Property Management
10%
$424
CapEx
5%
$212
Vacancy
6%
$254
Maintenance
5%
$212
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6408 Camino Del Parque, Carlsbad, CA 92011 | $3,995 | 2 | 2 | 1102 | 0.5 mi |
6511 Easy St, Carlsbad, CA 92011 | $3,450 | 2 | 2 | 1000 | 0.9 mi |
6677 Paseo Del Norte, Carlsbad, CA 92011 | $4,500 | 2 | 2 | 959 | 0.3 mi |
801 Caminito Rosa, Carlsbad, CA 92011 | $3,350 | 2 | 2 | 1135 | 0.2 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