Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.66% first-year return on $154k initial cash invested.
-12.66%
Cash On Cash
3.53%
Cap Rate
0.61
DSCR
$4,670
Rent
-$1,629
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$735k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$147k
Closing costs
1%
$7,351
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,670
Total Expenses
$6,299
Mortgage P&I
76%
$3,557
Property Taxes
12%
$561
Home Insurance
6%
$266
HOA
15%
$700
Property Management
10%
$467
CapEx
5%
$234
Vacancy
6%
$280
Maintenance
5%
$234
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
13 Calle Vega, Rancho Mirage, CA 92270 | $3,200 | 3 | 2 | 2284 | 0.9 mi |
69940 Los Cocos Ct, Rancho Mirage, CA 92270 | $3,000 | 3 | 2 | 2367 | 1.2 mi |
70451 Cobb Rd, Rancho Mirage, CA 92270 | $3,750 | 3 | 2 | 2148 | 0.7 mi |
21 Via, Bella, Rancho Mirage, CA 92270 | $5,000 | 3 | 2 | 2331 | 1.6 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