Unlock all features! Tap here to upgrade
360 McGaffigan Mill Rd, Boulder Creek, CA 95006
3 beds • 4 baths • 2490 sqft
$1,177,600
View on ZillowThis property looks like a bad Mid-Term investment with a projected -14.15% first-year return on $265k initial cash invested.
-14.15%
Cash On Cash
2.96%
Cap Rate
0.5
DSCR
$6,496
Rent
-$3,129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,496 income − $9,625 expenses = $3,129 out of pocket
Investment Breakdown
|
Purchase Price
$1178k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$236k
Closing costs
1%
$11,776
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,496
Total Expenses
$9,625
Mortgage P&I
89%
$5,771
Property Taxes
19%
$1,214
Home Insurance
7%
$430
HOA
0%
$0
Property Management
12%
$780
CapEx
4%
$260
Vacancy
3%
$195
Maintenance
4%
$260
Other
11%
$715