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 Mid-Term investment with a projected -12.52% first-year return on $254k initial cash invested.
-12.52%
Cash On Cash
3.55%
Cap Rate
0.58
DSCR
$5,892
Rent
-$2,653
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,892 income − $8,545 expenses = $2,653 out of pocket
Investment Breakdown
|
Purchase Price
$1125k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$254k
Downpayment
20%
$225k
Closing costs
1%
$11,250
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,892
Total Expenses
$8,545
Mortgage P&I
97%
$5,741
Property Taxes
6%
$368
Home Insurance
7%
$394
HOA
1%
$38
Property Management
12%
$707
CapEx
4%
$236
Vacancy
3%
$177
Maintenance
4%
$236
Other
11%
$648