Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.87% first-year return on $420k initial cash invested.
-23.87%
Cash On Cash
1.16%
Cap Rate
0.19
DSCR
$5,100
Rent
-$8,349
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1999k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$420k
Downpayment
20%
$400k
Closing costs
1%
$19,987
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,100
Total Expenses
$13,449
Mortgage P&I
197%
$10,026
Property Taxes
24%
$1,212
Home Insurance
14%
$700
HOA
4%
$185
Property Management
10%
$510
CapEx
5%
$255
Vacancy
6%
$306
Maintenance
5%
$255
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
68 Fringe Tree, Irvine, CA 92606 | $4,995 | 3 | 2.5 | 2376 | 0.1 mi |
59 Avanzare, Irvine, CA 92606 | $4,850 | 3 | 2.5 | 2024 | 0.4 mi |
3235 Larkspur St, Tustin, CA 92782 | $4,800 | 3 | 2.5 | 1895 | 0.1 mi |
122 Barnes Rd, Tustin, CA 92782 | $4,900 | 3 | 2.5 | 1918 | 0.4 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