Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.57% first-year return on $121k initial cash invested.
-17.57%
Cash On Cash
2.7%
Cap Rate
0.44
DSCR
$2,590
Rent
-$1,776
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$578k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$116k
Closing costs
1%
$5,777
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,590
Total Expenses
$4,366
Mortgage P&I
114%
$2,946
Property Taxes
21%
$544
Home Insurance
8%
$202
HOA
0%
$0
Property Management
10%
$259
CapEx
5%
$130
Vacancy
6%
$155
Maintenance
5%
$130
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
19280 Glendale Ct, Hesperia, CA 92345 | $3,150 | 4 | 2.5 | 2111 | 0.3 mi |
8104 Corona Ave, Hesperia, CA 92345 | $2,800 | 4 | 2.5 | 2106 | 2.2 mi |
16520 Adelia St, Hesperia, CA 92345 | $2,700 | 4 | 3 | 2102 | 4.1 mi |
19818 Chicory Ct, Apple Valley, CA 92308 | $3,150 | 4 | 3 | 2600 | 1.8 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