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 Mid-Term investment with a projected -3.21% first-year return on $123k initial cash invested.
-3.21%
Cash On Cash
5.65%
Cap Rate
0.94
DSCR
$4,416
Rent
-$330
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,416 income − $4,746 expenses = $330 out of pocket
Investment Breakdown
|
Purchase Price
$501k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100k
Closing costs
1%
$5,009
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,416
Total Expenses
$4,746
Mortgage P&I
57%
$2,513
Property Taxes
11%
$502
Home Insurance
4%
$180
HOA
1%
$49
Property Management
12%
$530
CapEx
4%
$177
Vacancy
3%
$132
Maintenance
4%
$177
Other
11%
$486