Unlock all features! Tap here to upgrade
2358 Rim Of The World Dr, Running Springs, CA 92382
3 beds • 3 baths • 1677 sqft
$489,300
View on ZillowThis property looks like a bad Long-Term investment with a projected -8.78% first-year return on $103k initial cash invested.
-8.78%
Cash On Cash
4.33%
Cap Rate
0.75
DSCR
$2,963
Rent
-$752
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$489k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$97,860
Closing costs
1%
$4,893
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,963
Total Expenses
$3,715
Mortgage P&I
80%
$2,369
Property Taxes
14%
$401
Home Insurance
6%
$175
HOA
0%
$0
Property Management
10%
$296
CapEx
5%
$148
Vacancy
6%
$178
Maintenance
5%
$148
Other
0%
$0