Unlock all features! Tap here to upgrade
28841 Yosemite Springs Pkwy, Coarsegold, CA 93614
3 beds • 2 baths • 1668 sqft
$382,300
View on ZillowThis property looks like a bad Mid-Term investment with a projected -2.31% first-year return on $98,283 initial cash invested.
-2.31%
Cash On Cash
5.89%
Cap Rate
0.98
DSCR
$3,640
Rent
-$189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,640 income − $3,829 expenses = $189 out of pocket
Investment Breakdown
|
Purchase Price
$382k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,283
Downpayment
20%
$76,460
Closing costs
1%
$3,823
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,640
Total Expenses
$3,829
Mortgage P&I
53%
$1,919
Property Taxes
10%
$359
Home Insurance
4%
$135
HOA
5%
$178
Property Management
12%
$437
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$400