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 Mid-Term investment with a projected -24.46% first-year return on $613k initial cash invested.
-24.46%
Cash On Cash
1%
Cap Rate
0.16
DSCR
$9,662
Rent
-$12,490
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,662 income − $22,152 expenses = $12,490 out of pocket
Investment Breakdown
|
Purchase Price
$2832k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$613k
Downpayment
20%
$566k
Closing costs
1%
$28,324
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,662
Total Expenses
$22,152
Mortgage P&I
150%
$14,454
Property Taxes
24%
$2,332
Home Insurance
22%
$2,082
HOA
0%
$0
Property Management
12%
$1,159
CapEx
4%
$386
Vacancy
3%
$290
Maintenance
4%
$386
Other
11%
$1,063