Unlock all features! Tap here to upgrade
43867 Trabuco Court, Coarsegold, CA 93614
4 beds • 4 baths • 2800 sqft • 2 units
$397,800
View on ZillowThis property might be a fair Long-Term investment with a projected 9.97% first-year return on $83,538 initial cash invested.
9.97%
Cash On Cash
8.8%
Cap Rate
1.45
DSCR
$4,340
Rent
$694
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,340 income − $3,646 expenses = $694 cash flow
Investment Breakdown
|
Purchase Price
$398k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,538
Downpayment
20%
$79,560
Closing costs
1%
$3,978
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,340
Total Expenses
$3,646
Mortgage P&I
46%
$2,005
Property Taxes
9%
$373
Home Insurance
3%
$140
HOA
0%
$0
Property Management
10%
$434
CapEx
5%
$217
Vacancy
6%
$260
Maintenance
5%
$217
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
48486 Woodbend Ct, Oakhurst, CA 93644 | $1,900 | 2 | 2 | 1034 | 6.8 mi |
40519 Bollinger Pl, Oakhurst, CA 93644 | $2,100 | 2 | 2 | 1016 | 7 mi |
35680 Forest Dr, Coarsegold, CA 93614 | $2,395 | 3 | 2 | 1638 | 3 mi |
40411 Live Oak Dr, Oakhurst, CA 93644 | $1,500 | 2 | 2 | 7.7 mi | |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality