Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.53% first-year return on $242k initial cash invested.
-15.53%
Cash On Cash
3.03%
Cap Rate
0.5
DSCR
$4,610
Rent
-$3,126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1150k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$230k
Closing costs
1%
$11,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,610
Total Expenses
$7,736
Mortgage P&I
126%
$5,795
Property Taxes
7%
$341
Home Insurance
9%
$402
HOA
0%
$0
Property Management
10%
$461
CapEx
5%
$230
Vacancy
6%
$277
Maintenance
5%
$230
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
928A W North St, Unit A, Anaheim, CA 92805 | $3,995 | 4 | 3 | 2500 | 0.3 mi |
1311 Groveside Way, Fullerton, CA 92833 | $4,295 | 4 | 3.5 | 2140 | 1.2 mi |
849 N Lenz Dr, Anaheim, CA 92805 | $4,350 | 4 | 3 | 1748 | 0.1 mi |
1126 N Euclid St, Apt 20, Anaheim, CA 92801 | $3,795 | 4 | 2.5 | 1979 | 0.6 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