1597 Sulphur Springs Avenue, Saint Helena, CA 94574
3 beds • 3 baths • 2088 sqft
$2,055,400
View on ZillowThis property looks like a bad Long-Term investment with a projected -25.82% first-year return on $432k initial cash invested.
-25.82%
Cash On Cash
1.16%
Cap Rate
0.18
DSCR
$5,284
Rent
-$9,286
Cashflow
Cash Flow
$5,284 income − $14,570 expenses = $9,286 out of pocket
Investment Breakdown
|
Purchase Price
$2055k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$432k
Downpayment
20%
$411k
Closing costs
1%
$20,554
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,284
Total Expenses
$14,570
Mortgage P&I
208%
$11,016
Property Taxes
27%
$1,413
Home Insurance
15%
$768
HOA
0%
$0
Property Management
10%
$528
CapEx
5%
$264
Vacancy
6%
$317
Maintenance
5%
$264
Other
0%
$0