Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.5% first-year return on $273k initial cash invested.
-11.5%
Cash On Cash
3.75%
Cap Rate
0.64
DSCR
$5,860
Rent
-$2,617
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1300k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$260k
Closing costs
1%
$13,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,860
Total Expenses
$8,477
Mortgage P&I
109%
$6,384
Property Taxes
2%
$114
Home Insurance
8%
$455
HOA
0%
$0
Property Management
10%
$586
CapEx
5%
$293
Vacancy
6%
$352
Maintenance
5%
$293
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1000 N Ontario St, Burbank, CA 91505 | $6,500 | 4 | 2.5 | 2208 | 0.8 mi |
830 N Reese Pl, Burbank, CA 91506 | $7,500 | 4 | 3 | 2031 | 0.1 mi |
749 N Niagara St, Burbank, CA 91505 | $8,995 | 4 | 2 | 1677 | 0.9 mi |
1901 N Buena Vista St, Unit 05-2622, Burbank, CA 91504 | $5,246 | 4 | 2 | 1543 | 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