Unlock all features! Tap here to upgrade
14500 Pine Grove Volcano Rd, Pine Grove, CA 95665
3 beds • 2 baths • 2098 sqft
$419,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -10.72% first-year return on $87,990 initial cash invested.
-10.72%
Cash On Cash
4%
Cap Rate
0.67
DSCR
$2,175
Rent
-$786
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,990
Downpayment
20%
$83,800
Closing costs
1%
$4,190
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,175
Total Expenses
$2,961
Mortgage P&I
95%
$2,073
Property Taxes
8%
$175
Home Insurance
7%
$147
HOA
0%
$0
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$130
Maintenance
5%
$109
Other
0%
$0