6228 Strawberry Station Loop, Roseville, CA 95747
3 beds • 2 baths • 2083 sqft
$811,800
View on ZillowThis property looks like a bad Mid-Term investment with a projected -17.06% first-year return on $188k initial cash invested.
-17.06%
Cash On Cash
2.82%
Cap Rate
0.43
DSCR
$4,509
Rent
-$2,680
Cashflow
Cash Flow
$4,509 income − $7,189 expenses = $2,680 out of pocket
Investment Breakdown
|
Purchase Price
$812k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,118
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,509
Total Expenses
$7,189
Mortgage P&I
98%
$4,408
Property Taxes
16%
$736
Home Insurance
6%
$289
HOA
5%
$224
Property Management
12%
$541
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$496