17065 Saint Brendan Loop, Morgan Hill, CA 95037
3 beds • 3 baths • 1877 sqft
$1,472,400
View on ZillowThis property looks like a bad Mid-Term investment with a projected -18.41% first-year return on $327k initial cash invested.
-18.41%
Cash On Cash
2.56%
Cap Rate
0.4
DSCR
$7,160
Rent
-$5,021
Cashflow
Cash Flow
$7,160 income − $12,181 expenses = $5,021 out of pocket
Investment Breakdown
|
Purchase Price
$1472k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$327k
Downpayment
20%
$294k
Closing costs
1%
$14,724
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,160
Total Expenses
$12,181
Mortgage P&I
110%
$7,871
Property Taxes
18%
$1,269
Home Insurance
6%
$448
HOA
2%
$159
Property Management
12%
$859
CapEx
4%
$286
Vacancy
3%
$215
Maintenance
4%
$286
Other
11%
$788