Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.94% first-year return on $283k initial cash invested.
-20.94%
Cash On Cash
1.85%
Cap Rate
0.31
DSCR
$5,200
Rent
-$4,939
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1348k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$283k
Downpayment
20%
$270k
Closing costs
1%
$13,479
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,200
Total Expenses
$10,139
Mortgage P&I
130%
$6,761
Property Taxes
23%
$1,216
Home Insurance
10%
$525
HOA
5%
$285
Property Management
10%
$520
CapEx
5%
$260
Vacancy
6%
$312
Maintenance
5%
$260
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1504 Vandagriff Way, Corona, CA 92883 | $4,800 | 4 | 4 | 3695 | 2.8 mi |
1678 Honors Cir, Corona, CA 92883 | $4,300 | 4 | 4 | 3584 | 2.4 mi |
3931 Ashwood Cir, Corona, CA 92881 | $9,000 | 4 | 3.5 | 4021 | 2.9 mi |
7609 Sanctuary Dr, Corona, CA 92883 | $5,200 | 4 | 3.5 | 3517 | 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