Unlock all features! Tap here to upgrade
1000 Carnelian Bay Ave, Carnelian Bay, CA 96140
3 beds • 5 baths • 3700 sqft
$2,832,400
View on ZillowThis property looks like a bad Long-Term investment with a projected -28.45% first-year return on $595k initial cash invested.
-28.45%
Cash On Cash
0.29%
Cap Rate
0.05
DSCR
$6,441
Rent
-$14,101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,441 income − $20,542 expenses = $14,101 out of pocket
Investment Breakdown
|
Purchase Price
$2832k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$595k
Downpayment
20%
$566k
Closing costs
1%
$28,324
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,441
Total Expenses
$20,542
Mortgage P&I
224%
$14,454
Property Taxes
36%
$2,332
Home Insurance
32%
$2,082
HOA
0%
$0
Property Management
10%
$644
CapEx
5%
$322
Vacancy
6%
$386
Maintenance
5%
$322
Other
0%
$0