Unlock all features! Tap here to upgrade
2378 Rim Of The World Dr, Running Springs, CA 92382
3 beds • 3 baths • 1036 sqft
$371,100
View on ZillowThis property looks like a bad Long-Term investment with a projected -9.55% first-year return on $77,931 initial cash invested.
-9.55%
Cash On Cash
4.13%
Cap Rate
0.72
DSCR
$2,327
Rent
-$620
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$371k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,931
Downpayment
20%
$74,220
Closing costs
1%
$3,711
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,327
Total Expenses
$2,947
Mortgage P&I
76%
$1,780
Property Taxes
18%
$429
Home Insurance
6%
$133
HOA
0%
$0
Property Management
10%
$233
CapEx
5%
$116
Vacancy
6%
$140
Maintenance
5%
$116
Other
0%
$0