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 Long-Term investment with a projected -26.06% first-year return on $502k initial cash invested.
-26.06%
Cash On Cash
1.17%
Cap Rate
0.18
DSCR
$7,244
Rent
-$10,902
Cashflow
Cash Flow
$7,244 income − $18,146 expenses = $10,902 out of pocket
Investment Breakdown
|
Purchase Price
$2391k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$502k
Downpayment
20%
$478k
Closing costs
1%
$23,907
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,244
Total Expenses
$18,146
Mortgage P&I
178%
$12,861
Property Taxes
34%
$2,492
Home Insurance
13%
$910
HOA
0%
$0
Property Management
10%
$724
CapEx
5%
$362
Vacancy
6%
$435
Maintenance
5%
$362
Other
0%
$0