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 Long-Term investment with a projected -13.16% first-year return on $97,125 initial cash invested.
-13.16%
Cash On Cash
4.13%
Cap Rate
0.63
DSCR
$2,790
Rent
-$1,065
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,790 income − $3,855 expenses = $1,065 out of pocket
Investment Breakdown
|
Purchase Price
$463k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,125
Downpayment
20%
$92,500
Closing costs
1%
$4,625
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,790
Total Expenses
$3,855
Mortgage P&I
90%
$2,516
Property Taxes
16%
$451
Home Insurance
6%
$162
HOA
0%
$0
Property Management
10%
$279
CapEx
5%
$140
Vacancy
6%
$167
Maintenance
5%
$140
Other
0%
$0