Unlock all features! Tap here to upgrade
75635 Painted Desert Dr, Indian Wells, CA 92210
3 beds • 4 baths • 3116 sqft
$2,147,100
View on ZillowThis property looks like a bad Mid-Term investment with a projected -15.22% first-year return on $469k initial cash invested.
-15.22%
Cash On Cash
2.85%
Cap Rate
0.48
DSCR
$11,012
Rent
-$5,948
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2147k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$469k
Downpayment
20%
$429k
Closing costs
1%
$21,471
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,012
Total Expenses
$16,960
Mortgage P&I
96%
$10,602
Property Taxes
18%
$1,953
Home Insurance
6%
$663
HOA
0%
$0
Property Management
12%
$1,321
CapEx
4%
$440
Vacancy
3%
$330
Maintenance
4%
$440
Other
11%
$1,211