Unlock all features! Tap here to upgrade
731 Cathedral Pointe Ln, Santa Barbara, CA 93111
3 beds • 3 baths • 2101 sqft
$2,107,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -16.09% first-year return on $460k initial cash invested.
-16.09%
Cash On Cash
2.79%
Cap Rate
0.46
DSCR
$10,528
Rent
-$6,174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,528 income − $16,702 expenses = $6,174 out of pocket
Investment Breakdown
|
Purchase Price
$2107k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$460k
Downpayment
20%
$421k
Closing costs
1%
$21,070
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,528
Total Expenses
$16,702
Mortgage P&I
101%
$10,645
Property Taxes
12%
$1,267
Home Insurance
7%
$761
HOA
4%
$450
Property Management
12%
$1,263
CapEx
4%
$421
Vacancy
3%
$316
Maintenance
4%
$421
Other
11%
$1,158