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 Mid-Term investment with a projected -10.97% first-year return on $340k initial cash invested.
-10.97%
Cash On Cash
4.27%
Cap Rate
0.67
DSCR
$10,818
Rent
-$3,109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,818 income − $13,927 expenses = $3,109 out of pocket
Investment Breakdown
|
Purchase Price
$1535k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$340k
Downpayment
20%
$307k
Closing costs
1%
$15,345
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,818
Total Expenses
$13,927
Mortgage P&I
75%
$8,131
Property Taxes
14%
$1,558
Home Insurance
5%
$559
HOA
0%
$0
Property Management
12%
$1,298
CapEx
4%
$433
Vacancy
3%
$325
Maintenance
4%
$433
Other
11%
$1,190