Unlock all features! Tap here to upgrade
31369 Success Valley Drive, Porterville, CA 93257
3 beds • 3 baths • 2178 sqft
$627,400
View on ZillowThis property looks like a bad Airbnb investment with a projected -14.9% first-year return on $150k initial cash invested.
-14.9%
Cash On Cash
2.62%
Cap Rate
0.44
DSCR
$3,636
Rent
-$1,860
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$627k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$125k
Closing costs
1%
$6,274
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,636
Total Expenses
$5,496
Mortgage P&I
85%
$3,085
Property Taxes
12%
$445
Home Insurance
6%
$222
HOA
0%
$0
Property Management
15%
$545
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$909