Unlock all features! Tap here to upgrade
30136 Rolling Hills Dr, Valley Center, CA 92082
3 beds • 2 baths • 2000 sqft
$1,295,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -24.31% first-year return on $272k initial cash invested.
-24.31%
Cash On Cash
1.04%
Cap Rate
0.17
DSCR
$2,549
Rent
-$5,509
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,549 income − $8,058 expenses = $5,509 out of pocket
Investment Breakdown
|
Purchase Price
$1295k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$272k
Downpayment
20%
$259k
Closing costs
1%
$12,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,549
Total Expenses
$8,058
Mortgage P&I
255%
$6,500
Property Taxes
17%
$443
Home Insurance
18%
$453
HOA
0%
$0
Property Management
10%
$255
CapEx
5%
$127
Vacancy
6%
$153
Maintenance
5%
$127
Other
0%
$0