Unlock all features! Tap here to upgrade
10931 Barnett Valley Road, Sebastopol, CA 95472
3 beds • 2 baths • 1816 sqft
$1,339,800
View on ZillowThis property looks like a bad Mid-Term investment with a projected -17.26% first-year return on $299k initial cash invested.
-17.26%
Cash On Cash
2.32%
Cap Rate
0.39
DSCR
$5,799
Rent
-$4,307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,799 income − $10,106 expenses = $4,307 out of pocket
Investment Breakdown
|
Purchase Price
$1340k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$299k
Downpayment
20%
$268k
Closing costs
1%
$13,398
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,799
Total Expenses
$10,106
Mortgage P&I
115%
$6,663
Property Taxes
17%
$993
Home Insurance
8%
$478
HOA
0%
$0
Property Management
12%
$696
CapEx
4%
$232
Vacancy
3%
$174
Maintenance
4%
$232
Other
11%
$638