Unlock all features! Tap here to upgrade
27745 Avenida Maravilla, Cathedral City, CA 92234
3 beds • 3 baths • 1749 sqft
$500,900
View on ZillowThis property looks like a bad Long-Term investment with a projected -12.15% first-year return on $105k initial cash invested.
-12.15%
Cash On Cash
3.82%
Cap Rate
0.63
DSCR
$2,944
Rent
-$1,065
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,944 income − $4,009 expenses = $1,065 out of pocket
Investment Breakdown
|
Purchase Price
$501k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$100k
Closing costs
1%
$5,009
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,944
Total Expenses
$4,009
Mortgage P&I
85%
$2,513
Property Taxes
17%
$502
Home Insurance
6%
$180
HOA
2%
$49
Property Management
10%
$294
CapEx
5%
$147
Vacancy
6%
$177
Maintenance
5%
$147
Other
0%
$0