Unlock all features! Tap here to upgrade
11390 Huntington Village Ln, Gold River, CA 95670
3 beds • 3 baths • 2857 sqft
$999,300
View on ZillowThis property looks like a bad Mid-Term investment with a projected -22.07% first-year return on $228k initial cash invested.
-22.07%
Cash On Cash
1.2%
Cap Rate
0.2
DSCR
$4,038
Rent
-$4,191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$999k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$200k
Closing costs
1%
$9,993
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,038
Total Expenses
$8,229
Mortgage P&I
125%
$5,032
Property Taxes
24%
$976
Home Insurance
8%
$341
HOA
13%
$506
Property Management
12%
$485
CapEx
4%
$162
Vacancy
3%
$121
Maintenance
4%
$162
Other
11%
$444