Unlock all features! Tap here to upgrade
31229 Avenida La Gaviota, Cathedral City, CA 92234
3 beds • 2 baths • 1502 sqft
$491,200
View on ZillowThis property looks like a bad Long-Term investment with a projected -7.89% first-year return on $103k initial cash invested.
-7.89%
Cash On Cash
4.64%
Cap Rate
0.78
DSCR
$3,110
Rent
-$678
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$491k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$98,240
Closing costs
1%
$4,912
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,110
Total Expenses
$3,788
Mortgage P&I
78%
$2,421
Property Taxes
12%
$382
Home Insurance
6%
$175
HOA
0%
$0
Property Management
10%
$311
CapEx
5%
$156
Vacancy
6%
$187
Maintenance
5%
$156
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
31090 Calle Agate, Cathedral City, CA 92234 | $3,100 | 3 | 2 | 1488 | 0.2 mi |
67988 Cancha Cheyenne, Cathedral City, CA 92234 | $2,695 | 3 | 2 | 1488 | 0.3 mi |
29576 Sandy Ct, Cathedral City, CA 92234 | $5,000 | 3 | 2 | 1503 | 0.9 mi |
29345 Avenida Ln, Paz, Cathedral City, CA 92234 | $2,250 | 3 | 2 | 1500 | 1 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality