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 Long-Term investment with a projected -17.63% first-year return on $279k initial cash invested.
-17.63%
Cash On Cash
2.56%
Cap Rate
0.43
DSCR
$5,532
Rent
-$4,107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,532 income − $9,639 expenses = $4,107 out of pocket
Investment Breakdown
|
Purchase Price
$1331k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$279k
Downpayment
20%
$266k
Closing costs
1%
$13,308
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,532
Total Expenses
$9,639
Mortgage P&I
121%
$6,670
Property Taxes
19%
$1,049
Home Insurance
9%
$481
HOA
0%
$0
Property Management
10%
$553
CapEx
5%
$277
Vacancy
6%
$332
Maintenance
5%
$277
Other
0%
$0