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 Long-Term investment with a projected -27.81% first-year return on $210k initial cash invested.
-27.81%
Cash On Cash
0.36%
Cap Rate
0.06
DSCR
$2,692
Rent
-$4,864
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
$210k
Downpayment
20%
$200k
Closing costs
1%
$9,993
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,692
Total Expenses
$7,556
Mortgage P&I
187%
$5,032
Property Taxes
36%
$976
Home Insurance
13%
$341
HOA
19%
$506
Property Management
10%
$269
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0