29100 Camp 2 Ten Mile Road, Fort Bragg, CA 95437
3 beds • 2 baths • 1844 sqft
$2,390,700
View on ZillowThis property looks like a bad Mid-Term investment with a projected -20.98% first-year return on $520k initial cash invested.
-20.98%
Cash On Cash
2.11%
Cap Rate
0.33
DSCR
$10,866
Rent
-$9,092
Cashflow
Cash Flow
$10,866 income − $19,958 expenses = $9,092 out of pocket
Investment Breakdown
|
Purchase Price
$2391k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$520k
Downpayment
20%
$478k
Closing costs
1%
$23,907
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,866
Total Expenses
$19,958
Mortgage P&I
118%
$12,861
Property Taxes
23%
$2,492
Home Insurance
8%
$910
HOA
0%
$0
Property Management
12%
$1,304
CapEx
4%
$435
Vacancy
3%
$326
Maintenance
4%
$435
Other
11%
$1,195