Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.48% first-year return on $263k initial cash invested.
-18.48%
Cash On Cash
2.17%
Cap Rate
0.37
DSCR
$4,210
Rent
-$4,055
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1254k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$263k
Downpayment
20%
$251k
Closing costs
1%
$12,537
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,210
Total Expenses
$8,265
Mortgage P&I
145%
$6,113
Property Taxes
12%
$516
Home Insurance
13%
$542
HOA
0%
$0
Property Management
10%
$421
CapEx
5%
$210
Vacancy
6%
$253
Maintenance
5%
$210
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
19911 Bushard St, Huntington Beach, CA 92646 | $4,925 | 3 | 2 | 1302 | 0.3 mi |
19571 Roderick Ln, Huntington Beach, CA 92646 | $4,600 | 3 | 2 | 1318 | 0.7 mi |
19862 Ranger Ln, Huntington Beach, CA 92646 | $4,495 | 3 | 2 | 1302 | 0.7 mi |
20412 Brentstone Ln, Huntington Beach, CA 92646 | $5,100 | 3 | 2 | 1344 | 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