Unlock all features! Tap here to upgrade
1012 Upper Los Berros Rd, Arroyo Grande, CA 93444
3 beds • 3 baths • 2900 sqft
$1,320,800
View on ZillowThis property looks like a bad Long-Term investment with a projected -20.65% first-year return on $277k initial cash invested.
-20.65%
Cash On Cash
1.68%
Cap Rate
0.29
DSCR
$3,719
Rent
-$4,772
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1321k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$277k
Downpayment
20%
$264k
Closing costs
1%
$13,208
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,719
Total Expenses
$8,491
Mortgage P&I
173%
$6,440
Property Taxes
19%
$699
Home Insurance
10%
$385
HOA
0%
$0
Property Management
10%
$372
CapEx
5%
$186
Vacancy
6%
$223
Maintenance
5%
$186
Other
0%
$0