Unlock all features! Tap here to upgrade
19551 Middle Camp Sugarpine Rd, Twain Harte, CA 95383
3 beds • 3 baths • 1821 sqft
$402,100
View on ZillowThis property looks like a bad Long-Term investment with a projected -9.58% first-year return on $84,441 initial cash invested.
-9.58%
Cash On Cash
4.32%
Cap Rate
0.72
DSCR
$2,471
Rent
-$674
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$402k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,441
Downpayment
20%
$80,420
Closing costs
1%
$4,021
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,471
Total Expenses
$3,145
Mortgage P&I
81%
$1,999
Property Taxes
14%
$349
Home Insurance
6%
$154
HOA
0%
$0
Property Management
10%
$247
CapEx
5%
$124
Vacancy
6%
$148
Maintenance
5%
$124
Other
0%
$0