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 Mid-Term investment with a projected -0.12% first-year return on $121k initial cash invested.
-0.12%
Cash On Cash
6.22%
Cap Rate
1.07
DSCR
$4,444
Rent
-$12
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
$121k
Downpayment
20%
$97,860
Closing costs
1%
$4,893
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,444
Total Expenses
$4,456
Mortgage P&I
53%
$2,369
Property Taxes
9%
$401
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$533
CapEx
4%
$178
Vacancy
3%
$133
Maintenance
4%
$178
Other
11%
$489