Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.28% first-year return on $335k initial cash invested.
-24.28%
Cash On Cash
1.01%
Cap Rate
0.17
DSCR
$4,810
Rent
-$6,781
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1596k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$335k
Downpayment
20%
$319k
Closing costs
1%
$15,960
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,810
Total Expenses
$11,591
Mortgage P&I
164%
$7,884
Property Taxes
31%
$1,505
Home Insurance
12%
$559
HOA
8%
$393
Property Management
10%
$481
CapEx
5%
$240
Vacancy
6%
$289
Maintenance
5%
$240
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
911 Lindbergh Dr, San Marcos, CA 92069 | $5,450 | 4 | 4.5 | 3268 | 0.1 mi |
918 Lindbergh Dr, San Marcos, CA 92069 | $4,995 | 4 | 3.5 | 2850 | 0 mi |
807 Via, Bahia, San Marcos, CA 92069 | $4,500 | 4 | 3 | 3334 | 0.2 mi |
1501 W Borden Rd, San Marcos, CA 92069 | $4,650 | 4 | 3 | 2852 | 0.7 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