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 Mid-Term investment with a projected -0.79% first-year return on $84,570 initial cash invested.
-0.79%
Cash On Cash
6.79%
Cap Rate
1.04
DSCR
$3,148
Rent
-$56
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,148 income − $3,204 expenses = $56 out of pocket
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,570
Downpayment
20%
$63,400
Closing costs
1%
$3,170
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,148
Total Expenses
$3,204
Mortgage P&I
55%
$1,724
Property Taxes
10%
$299
Home Insurance
4%
$111
HOA
0%
$0
Property Management
12%
$378
CapEx
4%
$126
Vacancy
3%
$94
Maintenance
4%
$126
Other
11%
$346