Unlock all features! Tap here to upgrade
18991 Middle Camp Sugar Pine Rd, Twain Harte, CA 95383
3 beds • 2 baths • 2083 sqft
$350,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -11.22% first-year return on $73,500 initial cash invested.
-11.22%
Cash On Cash
3.95%
Cap Rate
0.66
DSCR
$1,809
Rent
-$687
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,809 income − $2,496 expenses = $687 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,500
Downpayment
20%
$70,000
Closing costs
1%
$3,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,809
Total Expenses
$2,496
Mortgage P&I
97%
$1,748
Property Taxes
9%
$156
Home Insurance
7%
$122
HOA
0%
$0
Property Management
10%
$181
CapEx
5%
$90
Vacancy
6%
$109
Maintenance
5%
$90
Other
0%
$0