Unlock all features! Tap here to upgrade
18753 Saddleback Ridge Loop, Cottonwood, CA 96022
3 beds • 3 baths • 1856 sqft
$625,300
View on ZillowThis property looks like a bad Long-Term investment with a projected -16.28% first-year return on $131k initial cash invested.
-16.28%
Cash On Cash
2.67%
Cap Rate
0.46
DSCR
$2,530
Rent
-$1,782
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$125k
Closing costs
1%
$6,253
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,530
Total Expenses
$4,312
Mortgage P&I
120%
$3,048
Property Taxes
15%
$380
Home Insurance
9%
$227
HOA
0%
$0
Property Management
10%
$253
CapEx
5%
$126
Vacancy
6%
$152
Maintenance
5%
$126
Other
0%
$0