Unlock all features! Tap here to upgrade
444 Whispering Pines Dr Space 131, Scotts Valley, CA 95066
3 beds • 2 baths • 1512 sqft
$550,000
View on ZillowThis property could be a profitable Mid-Term investment with a projected 14.66% first-year return on $134k initial cash invested.
14.66%
Cash On Cash
10.23%
Cap Rate
1.69
DSCR
$7,089
Rent
$1,631
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,089 income − $5,458 expenses = $1,631 cash flow
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$110k
Closing costs
1%
$5,500
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,089
Total Expenses
$5,458
Mortgage P&I
39%
$2,772
Property Taxes
1%
$82
Home Insurance
3%
$192
HOA
0%
$0
Property Management
12%
$851
CapEx
4%
$284
Vacancy
3%
$213
Maintenance
4%
$284
Other
11%
$780