Unlock all features! Tap here to upgrade
13202 Quaker Hill Cross Rd, Nevada City, CA 95959
3 beds • 3 baths • 1825 sqft
$588,100
View on ZillowThis property looks like a bad Long-Term investment with a projected -14.95% first-year return on $124k initial cash invested.
-14.95%
Cash On Cash
3.03%
Cap Rate
0.51
DSCR
$2,777
Rent
-$1,539
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$588k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$118k
Closing costs
1%
$5,881
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,777
Total Expenses
$4,316
Mortgage P&I
104%
$2,885
Property Taxes
18%
$492
Home Insurance
7%
$208
HOA
0%
$8
Property Management
10%
$278
CapEx
5%
$139
Vacancy
6%
$167
Maintenance
5%
$139
Other
0%
$0