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 Long-Term investment with a projected -14.73% first-year return on $92,190 initial cash invested.
-14.73%
Cash On Cash
3.2%
Cap Rate
0.53
DSCR
$2,133
Rent
-$1,132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,133 income − $3,265 expenses = $1,132 out of pocket
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,190
Downpayment
20%
$87,800
Closing costs
1%
$4,390
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,133
Total Expenses
$3,265
Mortgage P&I
103%
$2,197
Property Taxes
17%
$359
Home Insurance
7%
$154
HOA
0%
$0
Property Management
10%
$213
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0