Unlock all features! Tap here to upgrade
1013 Pleasant Valley Dr, Pleasant Hill, CA 94523
3 beds • 2 baths • 1606 sqft
$1,121,200
View on ZillowThis property looks like a bad Mid-Term investment with a projected -11.58% first-year return on $253k initial cash invested.
-11.58%
Cash On Cash
3.44%
Cap Rate
0.59
DSCR
$5,826
Rent
-$2,446
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1121k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$253k
Downpayment
20%
$224k
Closing costs
1%
$11,212
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,826
Total Expenses
$8,272
Mortgage P&I
93%
$5,427
Property Taxes
8%
$463
Home Insurance
7%
$401
HOA
0%
$0
Property Management
12%
$699
CapEx
4%
$233
Vacancy
3%
$175
Maintenance
4%
$233
Other
11%
$641