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 Long-Term investment with a projected -28.15% first-year return on $357k initial cash invested.
-28.15%
Cash On Cash
0.47%
Cap Rate
0.08
DSCR
$3,482
Rent
-$8,374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,482 income − $11,856 expenses = $8,374 out of pocket
Investment Breakdown
|
Purchase Price
$1700k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$357k
Downpayment
20%
$340k
Closing costs
1%
$17,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,482
Total Expenses
$11,856
Mortgage P&I
255%
$8,868
Property Taxes
43%
$1,488
Home Insurance
17%
$595
HOA
0%
$0
Property Management
10%
$348
CapEx
5%
$174
Vacancy
6%
$209
Maintenance
5%
$174
Other
0%
$0