Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.62% first-year return on $189k initial cash invested.
-17.62%
Cash On Cash
2.6%
Cap Rate
0.43
DSCR
$3,740
Rent
-$2,771
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$180k
Closing costs
1%
$8,985
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,740
Total Expenses
$6,511
Mortgage P&I
121%
$4,528
Property Taxes
19%
$696
Home Insurance
8%
$315
HOA
0%
$0
Property Management
10%
$374
CapEx
5%
$187
Vacancy
6%
$224
Maintenance
5%
$187
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1005 S Virlee St, Santa Ana, CA 92704 | $3,600 | 3 | 2 | 1370 | 0.5 mi |
16357 San Jacinto St, Fountain Valley, CA 92708 | $4,600 | 3 | 2 | 1460 | 0.7 mi |
2902 W Raymar St, Santa Ana, CA 92704 | $3,800 | 3 | 2 | 1348 | 0.8 mi |
11863 Wisteria Ave, Fountain Valley, CA 92708 | $4,500 | 3 | 2 | 1344 | 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