Unlock all features! Tap here to upgrade
31110 Avenida Maravilla, Cathedral City, CA 92234
3 beds • 2 baths • 1440 sqft
$462,500
View on ZillowThis property looks like a bad Mid-Term investment with a projected -3.81% first-year return on $115k initial cash invested.
-3.81%
Cash On Cash
6.01%
Cap Rate
0.92
DSCR
$4,185
Rent
-$366
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,185 income − $4,551 expenses = $366 out of pocket
Investment Breakdown
|
Purchase Price
$463k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,500
Closing costs
1%
$4,625
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,185
Total Expenses
$4,551
Mortgage P&I
60%
$2,516
Property Taxes
11%
$451
Home Insurance
4%
$162
HOA
0%
$0
Property Management
12%
$502
CapEx
4%
$167
Vacancy
3%
$126
Maintenance
4%
$167
Other
11%
$460