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 Mid-Term investment with a projected -18.92% first-year return on $172k initial cash invested.
-18.92%
Cash On Cash
2.12%
Cap Rate
0.33
DSCR
$3,244
Rent
-$2,717
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,244 income − $5,961 expenses = $2,717 out of pocket
Investment Breakdown
|
Purchase Price
$735k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,350
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,244
Total Expenses
$5,961
Mortgage P&I
120%
$3,884
Property Taxes
22%
$705
Home Insurance
8%
$269
HOA
0%
$0
Property Management
12%
$389
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$357