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 Mid-Term investment with a projected -0.97% first-year return on $121k initial cash invested.
-0.97%
Cash On Cash
6.1%
Cap Rate
1.03
DSCR
$4,362
Rent
-$98
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
$121k
Downpayment
20%
$98,240
Closing costs
1%
$4,912
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,362
Total Expenses
$4,460
Mortgage P&I
56%
$2,421
Property Taxes
9%
$382
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$523
CapEx
4%
$174
Vacancy
3%
$131
Maintenance
4%
$174
Other
11%
$480