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 Mid-Term investment with a projected -27.84% first-year return on $594k initial cash invested.
-27.84%
Cash On Cash
0.69%
Cap Rate
0.11
DSCR
$7,602
Rent
-$13,777
Cashflow
Cash Flow
$7,602 income − $21,379 expenses = $13,777 out of pocket
Investment Breakdown
|
Purchase Price
$2743k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$594k
Downpayment
20%
$549k
Closing costs
1%
$27,425
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,602
Total Expenses
$21,379
Mortgage P&I
198%
$15,059
Property Taxes
36%
$2,704
Home Insurance
14%
$1,032
HOA
0%
$0
Property Management
12%
$912
CapEx
4%
$304
Vacancy
3%
$228
Maintenance
4%
$304
Other
11%
$836