Unlock all features! Tap here to upgrade
2315 Henderson Canyon Rd, Borrego Springs, CA 92004
3 beds • 2 baths • 1682 sqft
$475,000
View on ZillowThis property might be a fair Mid-Term investment with a projected 7.48% first-year return on $118k initial cash invested.
7.48%
Cash On Cash
8.18%
Cap Rate
1.41
DSCR
$5,042
Rent
$734
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,042 income − $4,308 expenses = $734 cash flow
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,000
Closing costs
1%
$4,750
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,042
Total Expenses
$4,308
Mortgage P&I
46%
$2,300
Property Taxes
3%
$127
Home Insurance
3%
$166
HOA
0%
$0
Property Management
12%
$605
CapEx
4%
$202
Vacancy
3%
$151
Maintenance
4%
$202
Other
11%
$555