27875 Avenida Maravilla, Cathedral City, CA 92234
3 beds • 2 baths • 1865 sqft
$539,600
View on ZillowThis property looks like a bad Long-Term investment with a projected -6.12% first-year return on $113k initial cash invested.
-6.12%
Cash On Cash
5.75%
Cap Rate
0.88
DSCR
$4,196
Rent
-$578
Cashflow
Cash Flow
$4,196 income − $4,774 expenses = $578 out of pocket
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$108k
Closing costs
1%
$5,396
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,196
Total Expenses
$4,774
Mortgage P&I
70%
$2,954
Property Taxes
13%
$536
Home Insurance
5%
$192
HOA
0%
$0
Property Management
10%
$420
CapEx
5%
$210
Vacancy
6%
$252
Maintenance
5%
$210
Other
0%
$0