Unlock all features! Tap here to upgrade
264 W Carmel Valley Rd, Carmel Valley, CA 93924
3 beds • 2 baths • 1550 sqft
$1,350,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -17.08% first-year return on $284k initial cash invested.
-17.08%
Cash On Cash
2.62%
Cap Rate
0.44
DSCR
$4,582
Rent
-$4,034
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,582 income − $8,616 expenses = $4,034 out of pocket
Investment Breakdown
|
Purchase Price
$1350k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$284k
Downpayment
20%
$270k
Closing costs
1%
$13,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,582
Total Expenses
$8,616
Mortgage P&I
147%
$6,752
Property Taxes
4%
$201
Home Insurance
10%
$472
HOA
0%
$0
Property Management
10%
$458
CapEx
5%
$229
Vacancy
6%
$275
Maintenance
5%
$229
Other
0%
$0