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 Mid-Term investment with a projected -20.17% first-year return on $290k initial cash invested.
-20.17%
Cash On Cash
1.65%
Cap Rate
0.27
DSCR
$3,824
Rent
-$4,873
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,824 income − $8,697 expenses = $4,873 out of pocket
Investment Breakdown
|
Purchase Price
$1295k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$290k
Downpayment
20%
$259k
Closing costs
1%
$12,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,824
Total Expenses
$8,697
Mortgage P&I
170%
$6,500
Property Taxes
12%
$443
Home Insurance
12%
$453
HOA
0%
$0
Property Management
12%
$459
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$421