Unlock all features! Tap here to upgrade
1460 Tahoe Park Heights Dr, Tahoe City, CA 96145
3 beds • 2 baths • 1536 sqft
$1,125,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -18.46% first-year return on $236k initial cash invested.
-18.46%
Cash On Cash
2.46%
Cap Rate
0.4
DSCR
$3,928
Rent
-$3,634
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,928 income − $7,562 expenses = $3,634 out of pocket
Investment Breakdown
|
Purchase Price
$1125k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$236k
Downpayment
20%
$225k
Closing costs
1%
$11,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,928
Total Expenses
$7,562
Mortgage P&I
146%
$5,741
Property Taxes
9%
$368
Home Insurance
10%
$394
HOA
1%
$38
Property Management
10%
$393
CapEx
5%
$196
Vacancy
6%
$236
Maintenance
5%
$196
Other
0%
$0