Unlock all features! Tap here to upgrade
281 Discovery Bay Blvd, Discovery Bay, CA 94505
3 beds • 2 baths • 1788 sqft
$1,060,700
View on ZillowThis property looks like a bad Long-Term investment with a projected -20.15% first-year return on $223k initial cash invested.
-20.15%
Cash On Cash
2.01%
Cap Rate
0.33
DSCR
$3,683
Rent
-$3,741
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,683 income − $7,424 expenses = $3,741 out of pocket
Investment Breakdown
|
Purchase Price
$1061k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$212k
Closing costs
1%
$10,607
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,683
Total Expenses
$7,424
Mortgage P&I
145%
$5,335
Property Taxes
20%
$747
Home Insurance
10%
$385
HOA
0%
$0
Property Management
10%
$368
CapEx
5%
$184
Vacancy
6%
$221
Maintenance
5%
$184
Other
0%
$0