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 Mid-Term investment with a projected -9.24% first-year return on $149k initial cash invested.
-9.24%
Cash On Cash
3.93%
Cap Rate
0.67
DSCR
$3,795
Rent
-$1,150
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
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,253
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,795
Total Expenses
$4,945
Mortgage P&I
80%
$3,048
Property Taxes
10%
$380
Home Insurance
6%
$227
HOA
0%
$0
Property Management
12%
$455
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$417