Unlock all features! Tap here to upgrade
778 S Fitch Mountain Road, Healdsburg, CA 95448
3 beds • 3 baths • 2265 sqft
$2,589,500
View on ZillowThis property looks like a bad Long-Term investment with a projected -28.12% first-year return on $544k initial cash invested.
-28.12%
Cash On Cash
0.56%
Cap Rate
0.09
DSCR
$5,952
Rent
-$12,744
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,952 income − $18,696 expenses = $12,744 out of pocket
Investment Breakdown
|
Purchase Price
$2590k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$544k
Downpayment
20%
$518k
Closing costs
1%
$25,895
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,952
Total Expenses
$18,696
Mortgage P&I
229%
$13,645
Property Taxes
43%
$2,560
Home Insurance
16%
$943
HOA
0%
$0
Property Management
10%
$595
CapEx
5%
$298
Vacancy
6%
$357
Maintenance
5%
$298
Other
0%
$0