Unlock all features! Tap here to upgrade
654-658 W Yosemite Ave, Merced, CA 95348
4 beds • 4 baths • 2378 sqft • 2 units
$499,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -12.25% first-year return on $129k initial cash invested.
-12.25%
Cash On Cash
3.22%
Cap Rate
0.53
DSCR
$3,500
Rent
-$1,315
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,500 income − $4,815 expenses = $1,315 out of pocket
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$99,800
Closing costs
1%
$4,990
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,500
Total Expenses
$4,815
Mortgage P&I
72%
$2,515
Property Taxes
13%
$445
Home Insurance
5%
$175
HOA
0%
$0
Property Management
15%
$525
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$875
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Enchanting Poolside Retreat Near Mercy Hospital | $9,411 | $455 | 3 | 2 | 0.3 mi |
Light natural colors. King size bed. High Ceilings | $2,461 | $119 | 2 | 2 | 0.02 mi |
Modern Luxury Suite-1bd/1ba | $3,475 | $168 | 1 | 1 | 0.52 mi |
Central Valley Sanctuary | $4,736 | $229 | 3 | 2 | 0.61 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality