Unlock all features! Tap here to upgrade
30880 Yosemite Springs Pkwy, Coarsegold, CA 93614
3 beds • 3 baths • 2038 sqft
$460,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -13.28% first-year return on $96,600 initial cash invested.
-13.28%
Cash On Cash
3.55%
Cap Rate
0.59
DSCR
$2,723
Rent
-$1,069
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,723 income − $3,792 expenses = $1,069 out of pocket
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,600
Downpayment
20%
$92,000
Closing costs
1%
$4,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,723
Total Expenses
$3,792
Mortgage P&I
84%
$2,292
Property Taxes
16%
$429
Home Insurance
6%
$161
HOA
7%
$203
Property Management
10%
$272
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0