Unlock all features! Tap here to upgrade
4308 Calle Mar De Ballenas, San Diego, CA 92130
3 beds • 3 baths • 2177 sqft
$1,963,900
View on ZillowThis property looks like a bad Mid-Term investment with a projected -15.27% first-year return on $430k initial cash invested.
-15.27%
Cash On Cash
2.8%
Cap Rate
0.47
DSCR
$8,578
Rent
-$5,478
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,578 income − $14,056 expenses = $5,478 out of pocket
Investment Breakdown
|
Purchase Price
$1964k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$430k
Downpayment
20%
$393k
Closing costs
1%
$19,639
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,578
Total Expenses
$14,056
Mortgage P&I
113%
$9,714
Property Taxes
8%
$699
Home Insurance
8%
$700
HOA
0%
$27
Property Management
12%
$1,029
CapEx
4%
$343
Vacancy
3%
$257
Maintenance
4%
$343
Other
11%
$944