Unlock all features! Tap here to upgrade
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 Mid-Term investment with a projected -21.26% first-year return on $450k initial cash invested.
-21.26%
Cash On Cash
1.97%
Cap Rate
0.31
DSCR
$7,926
Rent
-$7,966
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,926 income − $15,892 expenses = $7,966 out of pocket
Investment Breakdown
|
Purchase Price
$2055k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$450k
Downpayment
20%
$411k
Closing costs
1%
$20,554
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,926
Total Expenses
$15,892
Mortgage P&I
139%
$11,016
Property Taxes
18%
$1,413
Home Insurance
10%
$768
HOA
0%
$0
Property Management
12%
$951
CapEx
4%
$317
Vacancy
3%
$238
Maintenance
4%
$317
Other
11%
$872