Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.46% first-year return on $378k initial cash invested.
-20.46%
Cash On Cash
1.86%
Cap Rate
0.31
DSCR
$4,460
Rent
-$6,441
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1799k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$378k
Downpayment
20%
$360k
Closing costs
1%
$17,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,460
Total Expenses
$10,901
Mortgage P&I
202%
$9,005
Property Taxes
2%
$106
Home Insurance
14%
$630
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 |
|---|---|---|---|---|---|
442 3rd St, Encinitas, CA 92024 | $5,495 | 2 | 1 | 1100 | 1.4 mi |
313 Sunset Dr, Encinitas, CA 92024 | $5,350 | 2 | 1 | 1141 | 0.9 mi |
168 Jupiter St, Encinitas, CA 92024 | $4,600 | 2 | 1 | 1200 | 0.6 mi |
341 Neptune Ave, Encinitas, CA 92024 | $5,700 | 2 | 1.5 | 1120 | 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