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 looks like a bad Long-Term investment with a projected -5.76% first-year return on $52,122 initial cash invested.
-5.76%
Cash On Cash
5.25%
Cap Rate
0.87
DSCR
$1,818
Rent
-$250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,818 income − $2,068 expenses = $250 out of pocket
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,122
Downpayment
20%
$49,640
Closing costs
1%
$2,482
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,818
Total Expenses
$2,068
Mortgage P&I
68%
$1,245
Property Taxes
14%
$262
Home Insurance
5%
$88
HOA
0%
$0
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0