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 looks like a bad Long-Term investment with a projected -5.07% first-year return on $61,740 initial cash invested.
-5.07%
Cash On Cash
5.35%
Cap Rate
0.9
DSCR
$2,156
Rent
-$261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,156 income − $2,417 expenses = $261 out of pocket
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,740
Downpayment
20%
$58,800
Closing costs
1%
$2,940
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,156
Total Expenses
$2,417
Mortgage P&I
68%
$1,464
Property Taxes
13%
$289
Home Insurance
5%
$103
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0