Unlock all features! Tap here to upgrade
1750 Crystal Springs Court, Santa Rosa, CA 95404
3 beds • 2 baths • 1943 sqft
$2,135,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -22.69% first-year return on $448k initial cash invested.
-22.69%
Cash On Cash
1.4%
Cap Rate
0.23
DSCR
$5,751
Rent
-$8,476
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2135k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$448k
Downpayment
20%
$427k
Closing costs
1%
$21,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,751
Total Expenses
$14,227
Mortgage P&I
186%
$10,686
Property Taxes
23%
$1,298
Home Insurance
13%
$747
HOA
0%
$0
Property Management
10%
$575
CapEx
5%
$288
Vacancy
6%
$345
Maintenance
5%
$288
Other
0%
$0