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 Mid-Term investment with a projected -0.66% first-year return on $102k initial cash invested.
-0.66%
Cash On Cash
6.24%
Cap Rate
1.05
DSCR
$3,706
Rent
-$56
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,706 income − $3,762 expenses = $56 out of pocket
Investment Breakdown
|
Purchase Price
$402k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,420
Closing costs
1%
$4,021
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,706
Total Expenses
$3,762
Mortgage P&I
54%
$1,999
Property Taxes
9%
$349
Home Insurance
4%
$154
HOA
0%
$0
Property Management
12%
$445
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$408