Unlock all features! Tap here to upgrade
29271 The Yellow Brick Rd, Valley Center, CA 92082
3 beds • 3 baths • 2065 sqft
$1,161,800
View on ZillowThis property looks like a bad Mid-Term investment with a projected -15.03% first-year return on $262k initial cash invested.
-15.03%
Cash On Cash
2.89%
Cap Rate
0.48
DSCR
$5,716
Rent
-$3,281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,716 income − $8,997 expenses = $3,281 out of pocket
Investment Breakdown
|
Purchase Price
$1162k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$262k
Downpayment
20%
$232k
Closing costs
1%
$11,618
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,716
Total Expenses
$8,997
Mortgage P&I
102%
$5,850
Property Taxes
14%
$783
Home Insurance
7%
$420
HOA
0%
$0
Property Management
12%
$686
CapEx
4%
$229
Vacancy
3%
$171
Maintenance
4%
$229
Other
11%
$629