Unlock all features! Tap here to upgrade
10767 Jamacha Blvd Space 74, Spring Valley, CA 91978
3 beds • 2 baths • 1283 sqft
$285,200
View on ZillowThis property looks like a bad Long-Term investment with a projected -18.09% first-year return on $59,892 initial cash invested.
-18.09%
Cash On Cash
3.29%
Cap Rate
0.52
DSCR
$3,461
Rent
-$903
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,461 income − $4,364 expenses = $903 out of pocket
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,892
Downpayment
20%
$57,040
Closing costs
1%
$2,852
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,461
Total Expenses
$4,364
Mortgage P&I
44%
$1,512
Property Taxes
1%
$42
Home Insurance
2%
$85
HOA
53%
$1,825
Property Management
10%
$346
CapEx
5%
$173
Vacancy
6%
$208
Maintenance
5%
$173
Other
0%
$0