Unlock all features! Tap here to upgrade
32205 Cathedral Canyon Dr, Cathedral City, CA 92234
3 beds • 2 baths • 1325 sqft
$444,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -1.88% first-year return on $111k initial cash invested.
-1.88%
Cash On Cash
5.92%
Cap Rate
1
DSCR
$4,119
Rent
-$174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,119 income − $4,293 expenses = $174 out of pocket
Investment Breakdown
|
Purchase Price
$444k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,800
Closing costs
1%
$4,440
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,119
Total Expenses
$4,293
Mortgage P&I
53%
$2,199
Property Taxes
13%
$538
Home Insurance
4%
$155
HOA
0%
$0
Property Management
12%
$494
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$453