Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.22% first-year return on $193k initial cash invested.
-19.22%
Cash On Cash
2.25%
Cap Rate
0.37
DSCR
$3,500
Rent
-$3,085
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$917k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$183k
Closing costs
1%
$9,172
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,500
Total Expenses
$6,585
Mortgage P&I
132%
$4,627
Property Taxes
20%
$700
Home Insurance
10%
$348
HOA
0%
$0
Property Management
10%
$350
CapEx
5%
$175
Vacancy
6%
$210
Maintenance
5%
$175
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
250 Dahlia St, Nipomo, CA 93444 | $3,300 | 4 | 2 | 1925 | 4.3 mi |
260 Dahlia St, Nipomo, CA 93444 | $3,400 | 4 | 2 | 1754 | 4.3 mi |
2464 Juleston Dr, Santa Maria, CA 93458 | $3,600 | 4 | 2 | 1803 | 5.7 mi |
965 Ida Pl, Nipomo, CA 93444 | $4,200 | 4 | 2 | 3120 | 5.9 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