Unlock all features! Tap here to upgrade
12844 Daisy Blue Mine Rd, Nevada City, CA 95959
3 beds • 3 baths • 3717 sqft
$1,700,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -24.02% first-year return on $375k initial cash invested.
-24.02%
Cash On Cash
1.11%
Cap Rate
0.18
DSCR
$5,223
Rent
-$7,505
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,223 income − $12,728 expenses = $7,505 out of pocket
Investment Breakdown
|
Purchase Price
$1700k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$375k
Downpayment
20%
$340k
Closing costs
1%
$17,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,223
Total Expenses
$12,728
Mortgage P&I
170%
$8,868
Property Taxes
28%
$1,488
Home Insurance
11%
$595
HOA
0%
$0
Property Management
12%
$627
CapEx
4%
$209
Vacancy
3%
$157
Maintenance
4%
$209
Other
11%
$575