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 Long-Term investment with a projected -20.97% first-year return on $301k initial cash invested.
-20.97%
Cash On Cash
1.7%
Cap Rate
0.29
DSCR
$4,141
Rent
-$5,256
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
$301k
Downpayment
20%
$286k
Closing costs
1%
$14,323
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,141
Total Expenses
$9,397
Mortgage P&I
171%
$7,076
Property Taxes
14%
$592
Home Insurance
13%
$522
HOA
3%
$131
Property Management
10%
$414
CapEx
5%
$207
Vacancy
6%
$248
Maintenance
5%
$207
Other
0%
$0