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 Long-Term investment with a projected -22.49% first-year return on $281k initial cash invested.
-22.49%
Cash On Cash
1.42%
Cap Rate
0.24
DSCR
$3,866
Rent
-$5,273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,866 income − $9,139 expenses = $5,273 out of pocket
Investment Breakdown
|
Purchase Price
$1340k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$268k
Closing costs
1%
$13,398
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,866
Total Expenses
$9,139
Mortgage P&I
172%
$6,663
Property Taxes
26%
$993
Home Insurance
12%
$478
HOA
0%
$0
Property Management
10%
$387
CapEx
5%
$193
Vacancy
6%
$232
Maintenance
5%
$193
Other
0%
$0