Unlock all features! Tap here to upgrade
6829 Quail Spring Ave, Twentynine Palms, CA 92277
3 beds • 2 baths • 1490 sqft
$317,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -10.47% first-year return on $66,570 initial cash invested.
-10.47%
Cash On Cash
4.72%
Cap Rate
0.72
DSCR
$2,099
Rent
-$581
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,099 income − $2,680 expenses = $581 out of pocket
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,570
Downpayment
20%
$63,400
Closing costs
1%
$3,170
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,099
Total Expenses
$2,680
Mortgage P&I
82%
$1,724
Property Taxes
14%
$299
Home Insurance
5%
$111
HOA
0%
$0
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0