Unlock all features! Tap here to upgrade
17240 Winchester Club Dr, Meadow Vista, CA 95722
3 beds • 4 baths • 3997 sqft
$1,576,600
View on ZillowThis property looks like a bad Long-Term investment with a projected -26.55% first-year return on $331k initial cash invested.
-26.55%
Cash On Cash
0.83%
Cap Rate
0.13
DSCR
$4,313
Rent
-$7,325
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,313 income − $11,638 expenses = $7,325 out of pocket
Investment Breakdown
|
Purchase Price
$1577k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$331k
Downpayment
20%
$315k
Closing costs
1%
$15,766
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,313
Total Expenses
$11,638
Mortgage P&I
190%
$8,202
Property Taxes
34%
$1,471
Home Insurance
13%
$578
HOA
6%
$265
Property Management
10%
$431
CapEx
5%
$216
Vacancy
6%
$259
Maintenance
5%
$216
Other
0%
$0