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 Mid-Term investment with a projected -18.11% first-year return on $466k initial cash invested.
-18.11%
Cash On Cash
2.24%
Cap Rate
0.37
DSCR
$8,626
Rent
-$7,038
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
$466k
Downpayment
20%
$427k
Closing costs
1%
$21,350
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,626
Total Expenses
$15,664
Mortgage P&I
124%
$10,686
Property Taxes
15%
$1,298
Home Insurance
9%
$747
HOA
0%
$0
Property Management
12%
$1,035
CapEx
4%
$345
Vacancy
3%
$259
Maintenance
4%
$345
Other
11%
$949