Unlock all features! Tap here to upgrade
29206 Yosemite Springs Pkwy, Coarsegold, CA 93614
3 beds • 3 baths • 1926 sqft
$400,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -2.4% first-year return on $102k initial cash invested.
-2.4%
Cash On Cash
5.58%
Cap Rate
0.97
DSCR
$3,645
Rent
-$204
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,000
Closing costs
1%
$4,000
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,645
Total Expenses
$3,849
Mortgage P&I
53%
$1,919
Property Taxes
10%
$373
Home Insurance
4%
$140
HOA
5%
$178
Property Management
12%
$437
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$401