Unlock all features! Tap here to upgrade
6279 Hammonton Smartville Rd, Marysville, CA 95901
3 beds • 2 baths • 2295 sqft
$1,238,500
View on ZillowThis property looks like a bad Mid-Term investment with a projected -21.39% first-year return on $278k initial cash invested.
-21.39%
Cash On Cash
1.4%
Cap Rate
0.23
DSCR
$4,374
Rent
-$4,956
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,374 income − $9,330 expenses = $4,956 out of pocket
Investment Breakdown
|
Purchase Price
$1239k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$278k
Downpayment
20%
$248k
Closing costs
1%
$12,385
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,374
Total Expenses
$9,330
Mortgage P&I
142%
$6,223
Property Taxes
25%
$1,112
Home Insurance
12%
$508
HOA
0%
$0
Property Management
12%
$525
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$481