Unlock all features! Tap here to upgrade
7130 California City Blvd, California City, CA 93505
3 beds • 2 baths • 1256 sqft
$248,200
View on ZillowThis property might be a fair Mid-Term investment with a projected 3.51% first-year return on $70,122 initial cash invested.
3.51%
Cash On Cash
7.54%
Cap Rate
1.25
DSCR
$2,727
Rent
$205
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,727 income − $2,522 expenses = $205 cash flow
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,122
Downpayment
20%
$49,640
Closing costs
1%
$2,482
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,727
Total Expenses
$2,522
Mortgage P&I
46%
$1,245
Property Taxes
10%
$262
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$327
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$300