Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.69% first-year return on $197k initial cash invested.
-15.69%
Cash On Cash
3.04%
Cap Rate
0.5
DSCR
$4,460
Rent
-$2,580
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$940k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$188k
Closing costs
1%
$9,395
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,460
Total Expenses
$7,040
Mortgage P&I
106%
$4,737
Property Taxes
18%
$814
Home Insurance
7%
$329
HOA
0%
$0
Property Management
10%
$446
CapEx
5%
$223
Vacancy
6%
$268
Maintenance
5%
$223
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
148 Galsworthy St, Thousand Oaks, CA 91360 | $4,300 | 4 | 2 | 1245 | 0.3 mi |
548 Galsworthy St, Thousand Oaks, CA 91360 | $4,399 | 4 | 2 | 1886 | 0.1 mi |
21 Westbury St, Thousand Oaks, CA 91360 | $6,500 | 4 | 2 | 1961 | 0.6 mi |
240 W Gainsborough Rd, Thousand Oaks, CA 91360 | $3,700 | 4 | 2 | 2225 | 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