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 Long-Term investment with a projected -24.12% first-year return on $309k initial cash invested.
-24.12%
Cash On Cash
1.54%
Cap Rate
0.24
DSCR
$4,773
Rent
-$6,215
Cashflow
Cash Flow
$4,773 income − $10,988 expenses = $6,215 out of pocket
Investment Breakdown
|
Purchase Price
$1472k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$309k
Downpayment
20%
$294k
Closing costs
1%
$14,724
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,773
Total Expenses
$10,988
Mortgage P&I
165%
$7,871
Property Taxes
27%
$1,269
Home Insurance
9%
$448
HOA
3%
$159
Property Management
10%
$477
CapEx
5%
$239
Vacancy
6%
$286
Maintenance
5%
$239
Other
0%
$0