481 Crystal Springs Road, Saint Helena, CA 94574
3 beds • 3 baths • 2042 sqft
$2,742,500
View on ZillowThis property looks like a bad Long-Term investment with a projected -31.35% first-year return on $576k initial cash invested.
-31.35%
Cash On Cash
0.12%
Cap Rate
0.02
DSCR
$5,068
Rent
-$15,044
Cashflow
Cash Flow
$5,068 income − $20,112 expenses = $15,044 out of pocket
Investment Breakdown
|
Purchase Price
$2743k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$576k
Downpayment
20%
$549k
Closing costs
1%
$27,425
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,068
Total Expenses
$20,112
Mortgage P&I
297%
$15,059
Property Taxes
53%
$2,704
Home Insurance
20%
$1,032
HOA
0%
$0
Property Management
10%
$507
CapEx
5%
$253
Vacancy
6%
$304
Maintenance
5%
$253
Other
0%
$0