Unlock all features! Tap here to upgrade
1081 Stonegate Cove Dr, Porterville, CA 93257
6 beds • 4 baths • 2808 sqft • 3 units
$527,300
View on ZillowThis property might be a fair Mid-Term investment with a projected 2.91% first-year return on $147k initial cash invested.
2.91%
Cash On Cash
7.26%
Cap Rate
1.22
DSCR
$5,535
Rent
$356
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,535 income − $5,179 expenses = $356 cash flow
Investment Breakdown
|
Purchase Price
$527k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$105k
Closing costs
1%
$5,273
Rehab
0%
$0
Furnishing
7%
$36,000
Cashflow
Total Income
$5,535
Total Expenses
$5,179
Mortgage P&I
47%
$2,614
Property Taxes
9%
$495
Home Insurance
3%
$189
HOA
0%
$0
Property Management
12%
$664
CapEx
4%
$221
Vacancy
3%
$166
Maintenance
4%
$221
Other
11%
$609
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality