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 Mid-Term investment with a projected -11.5% first-year return on $302k initial cash invested.
-11.5%
Cash On Cash
3.68%
Cap Rate
0.61
DSCR
$6,873
Rent
-$2,889
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,873 income − $9,762 expenses = $2,889 out of pocket
Investment Breakdown
|
Purchase Price
$1350k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$302k
Downpayment
20%
$270k
Closing costs
1%
$13,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,873
Total Expenses
$9,762
Mortgage P&I
98%
$6,752
Property Taxes
3%
$201
Home Insurance
7%
$472
HOA
0%
$0
Property Management
12%
$825
CapEx
4%
$275
Vacancy
3%
$206
Maintenance
4%
$275
Other
11%
$756