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 Long-Term investment with a projected -26.23% first-year return on $260k initial cash invested.
-26.23%
Cash On Cash
0.66%
Cap Rate
0.11
DSCR
$2,916
Rent
-$5,686
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,916 income − $8,602 expenses = $5,686 out of pocket
Investment Breakdown
|
Purchase Price
$1239k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$260k
Downpayment
20%
$248k
Closing costs
1%
$12,385
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,916
Total Expenses
$8,602
Mortgage P&I
213%
$6,223
Property Taxes
38%
$1,112
Home Insurance
17%
$508
HOA
0%
$0
Property Management
10%
$292
CapEx
5%
$146
Vacancy
6%
$175
Maintenance
5%
$146
Other
0%
$0