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 Long-Term investment with a projected -19.83% first-year return on $278k initial cash invested.
-19.83%
Cash On Cash
2.41%
Cap Rate
0.38
DSCR
$5,531
Rent
-$4,591
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,531 income − $10,122 expenses = $4,591 out of pocket
Investment Breakdown
|
Purchase Price
$1323k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$278k
Downpayment
20%
$265k
Closing costs
1%
$13,228
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,531
Total Expenses
$10,122
Mortgage P&I
126%
$6,973
Property Taxes
22%
$1,238
Home Insurance
9%
$472
HOA
0%
$0
Property Management
10%
$553
CapEx
5%
$277
Vacancy
6%
$332
Maintenance
5%
$277
Other
0%
$0