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 Mid-Term investment with a projected -0.5% first-year return on $95,931 initial cash invested.
-0.5%
Cash On Cash
6.08%
Cap Rate
1.06
DSCR
$3,490
Rent
-$40
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
$95,931
Downpayment
20%
$74,220
Closing costs
1%
$3,711
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,490
Total Expenses
$3,530
Mortgage P&I
51%
$1,780
Property Taxes
12%
$429
Home Insurance
4%
$133
HOA
0%
$0
Property Management
12%
$419
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$384