27875 Avenida Maravilla, Cathedral City, CA 92234
3 beds • 2 baths • 1865 sqft
$539,600
View on ZillowThis property might be a fair Mid-Term investment with a projected 4.31% first-year return on $131k initial cash invested.
4.31%
Cash On Cash
8.18%
Cap Rate
1.25
DSCR
$6,294
Rent
$472
Cashflow
Cash Flow
$6,294 income − $5,822 expenses = $472 cash flow
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,396
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,294
Total Expenses
$5,822
Mortgage P&I
47%
$2,954
Property Taxes
9%
$536
Home Insurance
3%
$192
HOA
0%
$0
Property Management
12%
$755
CapEx
4%
$252
Vacancy
3%
$189
Maintenance
4%
$252
Other
11%
$692