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 Long-Term investment with a projected -20.82% first-year return on $244k initial cash invested.
-20.82%
Cash On Cash
1.87%
Cap Rate
0.31
DSCR
$3,811
Rent
-$4,234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,811 income − $8,045 expenses = $4,234 out of pocket
Investment Breakdown
|
Purchase Price
$1162k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$232k
Closing costs
1%
$11,618
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,811
Total Expenses
$8,045
Mortgage P&I
154%
$5,850
Property Taxes
21%
$783
Home Insurance
11%
$420
HOA
0%
$0
Property Management
10%
$381
CapEx
5%
$191
Vacancy
6%
$229
Maintenance
5%
$191
Other
0%
$0