Unlock all features! Tap here to upgrade
6726 Pleasants Valley Road, Vacaville, CA 95688
3 beds • 4 baths • 3516 sqft
$1,527,600
View on ZillowThis property looks like a bad Long-Term investment with a projected -18.55% first-year return on $321k initial cash invested.
-18.55%
Cash On Cash
2.24%
Cap Rate
0.38
DSCR
$5,232
Rent
-$4,960
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1528k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$321k
Downpayment
20%
$306k
Closing costs
1%
$15,276
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,232
Total Expenses
$10,192
Mortgage P&I
144%
$7,547
Property Taxes
14%
$724
Home Insurance
11%
$560
HOA
0%
$0
Property Management
10%
$523
CapEx
5%
$262
Vacancy
6%
$314
Maintenance
5%
$262
Other
0%
$0