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 Airbnb investment with a projected -24.91% first-year return on $319k initial cash invested.
-24.91%
Cash On Cash
0.49%
Cap Rate
0.08
DSCR
$3,278
Rent
-$6,617
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
$3,278
Total Expenses
$9,895
Mortgage P&I
216%
$7,076
Property Taxes
18%
$592
Home Insurance
16%
$522
HOA
4%
$131
Property Management
15%
$492
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$820