Unlock all features! Tap here to upgrade
4713 Black Rock Mountain Ct, Bakersfield, CA 93304
3 beds • 3 baths • 1752 sqft
$409,600
View on ZillowThis property looks like a bad Mid-Term investment with a projected -6.74% first-year return on $104k initial cash invested.
-6.74%
Cash On Cash
5.26%
Cap Rate
0.8
DSCR
$3,386
Rent
-$584
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,386 income − $3,970 expenses = $584 out of pocket
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,920
Closing costs
1%
$4,096
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,386
Total Expenses
$3,970
Mortgage P&I
66%
$2,243
Property Taxes
13%
$432
Home Insurance
4%
$145
HOA
0%
$0
Property Management
12%
$406
CapEx
4%
$135
Vacancy
3%
$102
Maintenance
4%
$135
Other
11%
$372