Unlock all features! Tap here to upgrade
16560 Coleman Valley Road, Occidental, CA 95465
3 beds • 2 baths • 2064 sqft
$1,424,500
View on ZillowThis property looks like a bad Mid-Term investment with a projected -20.21% first-year return on $317k initial cash invested.
-20.21%
Cash On Cash
2.03%
Cap Rate
0.32
DSCR
$6,225
Rent
-$5,341
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,225 income − $11,566 expenses = $5,341 out of pocket
Investment Breakdown
|
Purchase Price
$1425k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$317k
Downpayment
20%
$285k
Closing costs
1%
$14,245
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,225
Total Expenses
$11,566
Mortgage P&I
121%
$7,506
Property Taxes
23%
$1,420
Home Insurance
8%
$523
HOA
0%
$0
Property Management
12%
$747
CapEx
4%
$249
Vacancy
3%
$187
Maintenance
4%
$249
Other
11%
$685