Unlock all features! Tap here to upgrade
33004 Calle la Mirada Common, Union City, CA 94587
3 beds • 3 baths • 1212 sqft
$1,041,300
View on ZillowThis property looks like a bad Airbnb investment with a projected -19.3% first-year return on $237k initial cash invested.
-19.3%
Cash On Cash
1.81%
Cap Rate
0.3
DSCR
$5,311
Rent
-$3,807
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1041k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$237k
Downpayment
20%
$208k
Closing costs
1%
$10,413
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,311
Total Expenses
$9,118
Mortgage P&I
97%
$5,165
Property Taxes
17%
$914
Home Insurance
6%
$315
HOA
3%
$175
Property Management
15%
$797
CapEx
4%
$212
Vacancy
0%
$0
Maintenance
4%
$212
Other
25%
$1,328