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 Long-Term investment with a projected -25.59% first-year return on $299k initial cash invested.
-25.59%
Cash On Cash
1.12%
Cap Rate
0.18
DSCR
$4,150
Rent
-$6,379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,150 income − $10,529 expenses = $6,379 out of pocket
Investment Breakdown
|
Purchase Price
$1425k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$299k
Downpayment
20%
$285k
Closing costs
1%
$14,245
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,150
Total Expenses
$10,529
Mortgage P&I
181%
$7,506
Property Taxes
34%
$1,420
Home Insurance
13%
$523
HOA
0%
$0
Property Management
10%
$415
CapEx
5%
$208
Vacancy
6%
$249
Maintenance
5%
$208
Other
0%
$0