Unlock all features! Tap here to upgrade
180 Grass Valley Rd #33, Lake Arrowhead, CA 92352
3 beds • 3 baths • 1924 sqft
$562,500
View on ZillowThis property looks like a bad Mid-Term investment with a projected -8.69% first-year return on $136k initial cash invested.
-8.69%
Cash On Cash
4.46%
Cap Rate
0.72
DSCR
$4,389
Rent
-$986
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,389 income − $5,375 expenses = $986 out of pocket
Investment Breakdown
|
Purchase Price
$563k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$113k
Closing costs
1%
$5,625
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,389
Total Expenses
$5,375
Mortgage P&I
66%
$2,900
Property Taxes
12%
$542
Home Insurance
5%
$201
HOA
5%
$238
Property Management
12%
$527
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$483