Unlock all features! Tap here to upgrade
1623 New Long Valley Rd, Clearlake Oaks, CA 95423
3 beds • 2 baths • 1333 sqft
$439,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -6.51% first-year return on $110k initial cash invested.
-6.51%
Cash On Cash
4.72%
Cap Rate
0.79
DSCR
$3,200
Rent
-$598
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,200 income − $3,798 expenses = $598 out of pocket
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,800
Closing costs
1%
$4,390
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,200
Total Expenses
$3,798
Mortgage P&I
69%
$2,197
Property Taxes
11%
$359
Home Insurance
5%
$154
HOA
0%
$0
Property Management
12%
$384
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$352