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 Long-Term investment with a projected -11.88% first-year return on $80,283 initial cash invested.
-11.88%
Cash On Cash
3.91%
Cap Rate
0.65
DSCR
$2,427
Rent
-$795
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,427 income − $3,222 expenses = $795 out of pocket
Investment Breakdown
|
Purchase Price
$382k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,283
Downpayment
20%
$76,460
Closing costs
1%
$3,823
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,427
Total Expenses
$3,222
Mortgage P&I
79%
$1,919
Property Taxes
15%
$359
Home Insurance
6%
$135
HOA
7%
$178
Property Management
10%
$243
CapEx
5%
$121
Vacancy
6%
$146
Maintenance
5%
$121
Other
0%
$0