Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.66% first-year return on $255k initial cash invested.
-20.66%
Cash On Cash
1.92%
Cap Rate
0.32
DSCR
$4,270
Rent
-$4,388
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1214k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$255k
Downpayment
20%
$243k
Closing costs
1%
$12,139
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,270
Total Expenses
$8,658
Mortgage P&I
143%
$6,121
Property Taxes
23%
$997
Home Insurance
10%
$429
HOA
0%
$0
Property Management
10%
$427
CapEx
5%
$214
Vacancy
6%
$256
Maintenance
5%
$214
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
814 N Waverly St, Orange, CA 92867 | $4,400 | 3 | 2 | 1872 | 0.1 mi |
746 N Cambridge St, Orange, CA 92867 | $3,875 | 3 | 2 | 1800 | 0.2 mi |
507 E Adams Ave, Orange, CA 92867 | $4,350 | 3 | 2 | 1738 | 0.6 mi |
515 E Wilson Ave, Orange, CA 92867 | $4,750 | 3 | 2 | 1972 | 0.6 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