Unlock all features! Tap here to upgrade
14038 San Pasqual Valley Rd, Escondido, CA 92027
3 beds • 2 baths • 1847 sqft
$3,400,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -25.46% first-year return on $714k initial cash invested.
-25.46%
Cash On Cash
0.73%
Cap Rate
0.12
DSCR
$4,417
Rent
-$15,150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3400k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$714k
Downpayment
20%
$680k
Closing costs
1%
$34,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,417
Total Expenses
$19,567
Mortgage P&I
385%
$17,007
Property Taxes
5%
$221
Home Insurance
27%
$1,190
HOA
0%
$0
Property Management
10%
$442
CapEx
5%
$221
Vacancy
6%
$265
Maintenance
5%
$221
Other
0%
$0