Unlock all features! Tap here to upgrade
1820 Old Waterman Canyon Rd, San Bernardino, CA 92404
3 beds • 4 baths • 2526 sqft
$880,300
View on ZillowThis property looks like a bad Mid-Term investment with a projected -13.74% first-year return on $203k initial cash invested.
-13.74%
Cash On Cash
3.46%
Cap Rate
0.55
DSCR
$5,278
Rent
-$2,323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,278 income − $7,601 expenses = $2,323 out of pocket
Investment Breakdown
|
Purchase Price
$880k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,803
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,278
Total Expenses
$7,601
Mortgage P&I
88%
$4,651
Property Taxes
16%
$843
Home Insurance
6%
$313
HOA
0%
$0
Property Management
12%
$633
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$581