Unlock all features! Tap here to upgrade
1172 Bel Marin Keys Boulevard, Novato, CA 94949
3 beds • 2 baths • 1590 sqft
$1,330,800
View on ZillowThis property looks like a bad Mid-Term investment with a projected -10.99% first-year return on $297k initial cash invested.
-10.99%
Cash On Cash
3.86%
Cap Rate
0.64
DSCR
$8,298
Rent
-$2,724
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,298 income − $11,022 expenses = $2,724 out of pocket
Investment Breakdown
|
Purchase Price
$1331k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$297k
Downpayment
20%
$266k
Closing costs
1%
$13,308
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,298
Total Expenses
$11,022
Mortgage P&I
80%
$6,670
Property Taxes
13%
$1,049
Home Insurance
6%
$481
HOA
0%
$0
Property Management
12%
$996
CapEx
4%
$332
Vacancy
3%
$249
Maintenance
4%
$332
Other
11%
$913