Unlock all features! Tap here to upgrade
19079 Paradise Mountain Rd, Valley Center, CA 92082
3 beds • 2 baths • 2234 sqft
$927,600
View on ZillowThis property looks like a bad Mid-Term investment with a projected -9.15% first-year return on $213k initial cash invested.
-9.15%
Cash On Cash
4.18%
Cap Rate
0.7
DSCR
$5,984
Rent
-$1,622
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,984 income − $7,606 expenses = $1,622 out of pocket
Investment Breakdown
|
Purchase Price
$928k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$186k
Closing costs
1%
$9,276
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,984
Total Expenses
$7,606
Mortgage P&I
77%
$4,616
Property Taxes
10%
$624
Home Insurance
6%
$332
HOA
0%
$0
Property Management
12%
$718
CapEx
4%
$239
Vacancy
3%
$180
Maintenance
4%
$239
Other
11%
$658