Unlock all features! Tap here to upgrade
3014 N Avenida Caballeros, Palm Springs, CA 92262
3 beds • 2 baths • 2288 sqft
$1,534,500
View on ZillowThis property looks like a bad Long-Term investment with a projected -18.29% first-year return on $322k initial cash invested.
-18.29%
Cash On Cash
2.8%
Cap Rate
0.44
DSCR
$7,212
Rent
-$4,912
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,212 income − $12,124 expenses = $4,912 out of pocket
Investment Breakdown
|
Purchase Price
$1535k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$322k
Downpayment
20%
$307k
Closing costs
1%
$15,345
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,212
Total Expenses
$12,124
Mortgage P&I
113%
$8,131
Property Taxes
22%
$1,558
Home Insurance
8%
$559
HOA
0%
$0
Property Management
10%
$721
CapEx
5%
$361
Vacancy
6%
$433
Maintenance
5%
$361
Other
0%
$0