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 Mid-Term investment with a projected -7.16% first-year return on $142k initial cash invested.
-7.16%
Cash On Cash
4.51%
Cap Rate
0.77
DSCR
$4,166
Rent
-$844
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
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,881
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,166
Total Expenses
$5,010
Mortgage P&I
69%
$2,885
Property Taxes
12%
$492
Home Insurance
5%
$208
HOA
0%
$8
Property Management
12%
$500
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$458