Unlock all features! Tap here to upgrade
13038 Quaker Hill Cross Rd, Nevada City, CA 95959
3 beds • 2 baths • 1248 sqft
$480,500
View on ZillowThis property looks like a bad Long-Term investment with a projected -14.79% first-year return on $101k initial cash invested.
-14.79%
Cash On Cash
3.8%
Cap Rate
0.58
DSCR
$2,683
Rent
-$1,244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,683 income − $3,927 expenses = $1,244 out of pocket
Investment Breakdown
|
Purchase Price
$481k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$96,100
Closing costs
1%
$4,805
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,683
Total Expenses
$3,927
Mortgage P&I
98%
$2,631
Property Taxes
16%
$428
Home Insurance
6%
$171
HOA
0%
$0
Property Management
10%
$268
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0