Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.83% first-year return on $289k initial cash invested.
-20.83%
Cash On Cash
1.92%
Cap Rate
0.31
DSCR
$4,350
Rent
-$5,020
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1377k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$289k
Downpayment
20%
$275k
Closing costs
1%
$13,773
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,350
Total Expenses
$9,370
Mortgage P&I
161%
$7,009
Property Taxes
17%
$757
Home Insurance
11%
$472
HOA
0%
$0
Property Management
10%
$435
CapEx
5%
$218
Vacancy
6%
$261
Maintenance
5%
$218
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4976 Huntswood Pl, Rancho Cucamonga, CA 91737 | $5,000 | 4 | 2.5 | 3142 | 0.1 mi |
10951 Boulder Canyon Rd, Rancho Cucamonga, CA 91737 | $4,700 | 4 | 3 | 3076 | 1.4 mi |
12208 Keenland Dr, Rancho Cucamonga, CA 91739 | $4,200 | 4 | 3 | 3227 | 3.1 mi |
9789 La Vine Ct, Rancho Cucamonga, CA 91701 | $3,700 | 4 | 3.5 | 3138 | 2.6 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