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 -24.64% first-year return on $319k initial cash invested.
-24.64%
Cash On Cash
0.56%
Cap Rate
0.09
DSCR
$3,413
Rent
-$6,547
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
$3,413
Total Expenses
$9,960
Mortgage P&I
207%
$7,076
Property Taxes
17%
$592
Home Insurance
15%
$522
HOA
4%
$131
Property Management
15%
$512
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$853