Unlock all features! Tap here to upgrade
5932 La Buena Tierra Ave, Twentynine Palms, CA 92277
3 beds • 2 baths • 1343 sqft
$294,000
View on ZillowThis property might be a fair Mid-Term investment with a projected 4.2% first-year return on $79,740 initial cash invested.
4.2%
Cash On Cash
7.64%
Cap Rate
1.28
DSCR
$3,234
Rent
$279
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,234 income − $2,955 expenses = $279 cash flow
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,740
Downpayment
20%
$58,800
Closing costs
1%
$2,940
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,234
Total Expenses
$2,955
Mortgage P&I
45%
$1,464
Property Taxes
9%
$289
Home Insurance
3%
$103
HOA
0%
$0
Property Management
12%
$388
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$356