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 Mid-Term investment with a projected -0.59% first-year return on $77,892 initial cash invested.
-0.59%
Cash On Cash
7.08%
Cap Rate
1.11
DSCR
$5,192
Rent
-$38
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,192 income − $5,230 expenses = $38 out of pocket
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,892
Downpayment
20%
$57,040
Closing costs
1%
$2,852
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$5,192
Total Expenses
$5,230
Mortgage P&I
29%
$1,512
Property Taxes
1%
$42
Home Insurance
2%
$85
HOA
35%
$1,825
Property Management
12%
$623
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$571