Unlock all features! Tap here to upgrade
32100 Success Valley Drive, Porterville, CA 93257
4 beds • 3 baths • 2739 sqft
$479,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -11.15% first-year return on $125k initial cash invested.
-11.15%
Cash On Cash
3.58%
Cap Rate
0.59
DSCR
$3,935
Rent
-$1,158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,935 income − $5,093 expenses = $1,158 out of pocket
Investment Breakdown
|
Purchase Price
$479k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$95,800
Closing costs
1%
$4,790
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,935
Total Expenses
$5,093
Mortgage P&I
62%
$2,429
Property Taxes
15%
$608
Home Insurance
4%
$168
HOA
0%
$0
Property Management
15%
$590
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$984
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The River House at River Island Golf Course | $7,499 | $587 | 4 | 3 | 2.41 mi |
Success Valley Farmhouse | $5,532 | $433 | 4 | 3 | 0.09 mi |
The Spanish House | $5,851 | $458 | 4 | 3 | 2.87 mi |
The Bunker House at River Island Golf Course | $4,075 | $319 | 4 | 3 | 2.46 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 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