Unlock all features! Tap here to upgrade
40718 Old Three Rivers Road, Three Rivers, CA 93271
3 beds • 3 baths • 1986 sqft
$735,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -25.32% first-year return on $154k initial cash invested.
-25.32%
Cash On Cash
1.2%
Cap Rate
0.19
DSCR
$2,163
Rent
-$3,257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,163 income − $5,420 expenses = $3,257 out of pocket
Investment Breakdown
|
Purchase Price
$735k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$147k
Closing costs
1%
$7,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,163
Total Expenses
$5,420
Mortgage P&I
180%
$3,884
Property Taxes
33%
$705
Home Insurance
12%
$269
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0