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 might be a fair Long-Term investment with a projected 4.69% first-year return on $116k initial cash invested.
4.69%
Cash On Cash
7.55%
Cap Rate
1.25
DSCR
$4,726
Rent
$451
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,726 income − $4,275 expenses = $451 cash flow
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$110k
Closing costs
1%
$5,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,726
Total Expenses
$4,275
Mortgage P&I
59%
$2,772
Property Taxes
2%
$82
Home Insurance
4%
$192
HOA
0%
$0
Property Management
10%
$473
CapEx
5%
$236
Vacancy
6%
$284
Maintenance
5%
$236
Other
0%
$0