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 Mid-Term investment with a projected -14.07% first-year return on $241k initial cash invested.
-14.07%
Cash On Cash
3.09%
Cap Rate
0.51
DSCR
$5,524
Rent
-$2,822
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,524 income − $8,346 expenses = $2,822 out of pocket
Investment Breakdown
|
Purchase Price
$1061k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$212k
Closing costs
1%
$10,607
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,524
Total Expenses
$8,346
Mortgage P&I
97%
$5,335
Property Taxes
14%
$747
Home Insurance
7%
$385
HOA
0%
$0
Property Management
12%
$663
CapEx
4%
$221
Vacancy
3%
$166
Maintenance
4%
$221
Other
11%
$608