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 looks like a bad Long-Term investment with a projected -1.28% first-year return on $99,750 initial cash invested.
-1.28%
Cash On Cash
5.97%
Cap Rate
1.03
DSCR
$3,361
Rent
-$106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,361 income − $3,467 expenses = $106 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,750
Downpayment
20%
$95,000
Closing costs
1%
$4,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,361
Total Expenses
$3,467
Mortgage P&I
68%
$2,300
Property Taxes
4%
$127
Home Insurance
5%
$166
HOA
0%
$0
Property Management
10%
$336
CapEx
5%
$168
Vacancy
6%
$202
Maintenance
5%
$168
Other
0%
$0