Unlock all features! Tap here to upgrade
4076 - 4080 Old Redwood Highway, Santa Rosa, CA 95403
3 beds • 4 baths • 4094 sqft
$2,900,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -27.27% first-year return on $609k initial cash invested.
-27.27%
Cash On Cash
0.48%
Cap Rate
0.08
DSCR
$6,234
Rent
-$13,841
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,234 income − $20,075 expenses = $13,841 out of pocket
Investment Breakdown
|
Purchase Price
$2900k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$609k
Downpayment
20%
$580k
Closing costs
1%
$29,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,234
Total Expenses
$20,075
Mortgage P&I
236%
$14,684
Property Taxes
44%
$2,755
Home Insurance
16%
$1,015
HOA
0%
$0
Property Management
10%
$623
CapEx
5%
$312
Vacancy
6%
$374
Maintenance
5%
$312
Other
0%
$0