Unlock all features! Tap here to upgrade
17515 Upper East Zayante Rd, Los Gatos, CA 95033
3 beds • 2 baths • 1810 sqft
$1,322,800
View on ZillowThis property looks like a bad Mid-Term investment with a projected -13.02% first-year return on $296k initial cash invested.
-13.02%
Cash On Cash
3.72%
Cap Rate
0.59
DSCR
$8,296
Rent
-$3,209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,296 income − $11,505 expenses = $3,209 out of pocket
Investment Breakdown
|
Purchase Price
$1323k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$296k
Downpayment
20%
$265k
Closing costs
1%
$13,228
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,296
Total Expenses
$11,505
Mortgage P&I
84%
$6,973
Property Taxes
15%
$1,238
Home Insurance
6%
$472
HOA
0%
$0
Property Management
12%
$996
CapEx
4%
$332
Vacancy
3%
$249
Maintenance
4%
$332
Other
11%
$913