Unlock all features! Tap here to upgrade
30458 Cool Valley Highlands Rd, Valley Center, CA 92082
3 beds • 3 baths • 2997 sqft
$1,230,600
View on ZillowThis property looks like a bad Mid-Term investment with a projected -12.5% first-year return on $276k initial cash invested.
-12.5%
Cash On Cash
3.39%
Cap Rate
0.57
DSCR
$6,609
Rent
-$2,879
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1231k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$276k
Downpayment
20%
$246k
Closing costs
1%
$12,306
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,609
Total Expenses
$9,488
Mortgage P&I
92%
$6,090
Property Taxes
11%
$708
Home Insurance
7%
$444
HOA
0%
$0
Property Management
12%
$793
CapEx
4%
$264
Vacancy
3%
$198
Maintenance
4%
$264
Other
11%
$727