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 Long-Term investment with a projected -11.07% first-year return on $93,240 initial cash invested.
-11.07%
Cash On Cash
3.99%
Cap Rate
0.67
DSCR
$2,746
Rent
-$860
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,746 income − $3,606 expenses = $860 out of pocket
Investment Breakdown
|
Purchase Price
$444k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,240
Downpayment
20%
$88,800
Closing costs
1%
$4,440
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,746
Total Expenses
$3,606
Mortgage P&I
80%
$2,199
Property Taxes
20%
$538
Home Insurance
6%
$155
HOA
0%
$0
Property Management
10%
$275
CapEx
5%
$137
Vacancy
6%
$165
Maintenance
5%
$137
Other
0%
$0