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 Long-Term investment with a projected -11.61% first-year return on $84,000 initial cash invested.
-11.61%
Cash On Cash
3.68%
Cap Rate
0.64
DSCR
$2,430
Rent
-$813
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
$84,000
Downpayment
20%
$80,000
Closing costs
1%
$4,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,430
Total Expenses
$3,243
Mortgage P&I
79%
$1,919
Property Taxes
15%
$373
Home Insurance
6%
$140
HOA
7%
$178
Property Management
10%
$243
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0