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 Long-Term investment with a projected -20.43% first-year return on $247k initial cash invested.
-20.43%
Cash On Cash
1.81%
Cap Rate
0.31
DSCR
$4,331
Rent
-$4,211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,331 income − $8,542 expenses = $4,211 out of pocket
Investment Breakdown
|
Purchase Price
$1178k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$236k
Closing costs
1%
$11,776
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,331
Total Expenses
$8,542
Mortgage P&I
133%
$5,771
Property Taxes
28%
$1,214
Home Insurance
10%
$430
HOA
0%
$0
Property Management
10%
$433
CapEx
5%
$217
Vacancy
6%
$260
Maintenance
5%
$217
Other
0%
$0