Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.16% first-year return on $399k initial cash invested.
-18.16%
Cash On Cash
2.4%
Cap Rate
0.4
DSCR
$6,140
Rent
-$6,036
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1899k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$399k
Downpayment
20%
$380k
Closing costs
1%
$18,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,140
Total Expenses
$12,176
Mortgage P&I
155%
$9,528
Property Taxes
6%
$387
Home Insurance
11%
$665
HOA
0%
$0
Property Management
10%
$614
CapEx
5%
$307
Vacancy
6%
$368
Maintenance
5%
$307
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
837 Dewitt Ave, Encinitas, CA 92024 | $6,295 | 3 | 2 | 1300 | 0.2 mi |
745 Stratford Dr, Encinitas, CA 92024 | $5,700 | 3 | 2 | 1608 | 0 mi |
729 Poinsettia Park S, Encinitas, CA 92024 | $6,000 | 3 | 2 | 1485 | 1.2 mi |
408 Bristol Rd, Cardiff, CA 92007 | $5,900 | 3 | 2 | 1200 | 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