Unlock all features! Tap here to upgrade
5151 Milton Ranch Rd, Shingle Springs, CA 95682
3 beds • 3 baths • 2972 sqft
$1,432,300
View on ZillowThis property looks like a bad Mid-Term investment with a projected -15.88% first-year return on $319k initial cash invested.
-15.88%
Cash On Cash
2.6%
Cap Rate
0.44
DSCR
$6,212
Rent
-$4,219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1432k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$319k
Downpayment
20%
$286k
Closing costs
1%
$14,323
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,212
Total Expenses
$10,431
Mortgage P&I
114%
$7,076
Property Taxes
10%
$592
Home Insurance
8%
$522
HOA
2%
$131
Property Management
12%
$745
CapEx
4%
$248
Vacancy
3%
$186
Maintenance
4%
$248
Other
11%
$683