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 Mid-Term investment with a projected -21.47% first-year return on $349k initial cash invested.
-21.47%
Cash On Cash
1.69%
Cap Rate
0.27
DSCR
$6,470
Rent
-$6,246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,470 income − $12,716 expenses = $6,246 out of pocket
Investment Breakdown
|
Purchase Price
$1577k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$349k
Downpayment
20%
$315k
Closing costs
1%
$15,766
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,470
Total Expenses
$12,716
Mortgage P&I
127%
$8,202
Property Taxes
23%
$1,471
Home Insurance
9%
$578
HOA
4%
$265
Property Management
12%
$776
CapEx
4%
$259
Vacancy
3%
$194
Maintenance
4%
$259
Other
11%
$712