Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.8% first-year return on $252k initial cash invested.
-14.8%
Cash On Cash
3.19%
Cap Rate
0.53
DSCR
$4,720
Rent
-$3,109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1200k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$252k
Downpayment
20%
$240k
Closing costs
1%
$12,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,720
Total Expenses
$7,829
Mortgage P&I
128%
$6,062
Property Taxes
3%
$120
Home Insurance
9%
$420
HOA
0%
$0
Property Management
10%
$472
CapEx
5%
$236
Vacancy
6%
$283
Maintenance
5%
$236
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
18931 Date St, Fountain Valley, CA 92708 | $4,500 | 3 | 2 | 1951 | 0.6 mi |
19271 Mclaren Ln, Huntington Beach, CA 92646 | $5,495 | 3 | 2 | 1900 | 0.5 mi |
18893 Santa Isadora St, Fountain Valley, CA 92708 | $5,300 | 3 | 2 | 2016 | 1.1 mi |
20621 Elizabeth Ln, Huntington Beach, CA 92646 | $4,700 | 3 | 2 | 1904 | 1.1 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