Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.05% first-year return on $255k initial cash invested.
-20.05%
Cash On Cash
1.96%
Cap Rate
0.33
DSCR
$4,210
Rent
-$4,269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1217k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$255k
Downpayment
20%
$243k
Closing costs
1%
$12,165
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,210
Total Expenses
$8,479
Mortgage P&I
143%
$6,041
Property Taxes
19%
$792
Home Insurance
10%
$432
HOA
3%
$120
Property Management
10%
$421
CapEx
5%
$210
Vacancy
6%
$253
Maintenance
5%
$210
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8000 E Snapdragon Ln, Anaheim, CA 92808 | $3,950 | 3 | 3 | 1760 | 0.8 mi |
8226 E White Fir Ln, Anaheim, CA 92808 | $4,350 | 3 | 2.5 | 1979 | 0.2 mi |
8616 E Silver Ridge Ln, Anaheim, CA 92808 | $5,000 | 3 | 3 | 2236 | 0.3 mi |
307 S Anise St, Anaheim, CA 92808 | $4,750 | 3 | 2.5 | 1900 | 1.1 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